[AASIA] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -112.9%
YoY- -33.01%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 34,640 27,424 56,018 97,336 114,744 105,102 78,461 -12.73%
PBT 9,915 -9,798 -481 -37,670 -30,354 12,972 2,976 22.19%
Tax -3,364 -3,185 -7,508 -3,232 -397 -4,955 799 -
NP 6,551 -12,983 -7,989 -40,902 -30,751 8,017 3,775 9.61%
-
NP to SH 4,696 -12,983 -7,989 -40,902 -30,751 8,017 3,775 3.70%
-
Tax Rate 33.93% - - - - 38.20% -26.85% -
Total Cost 28,089 40,407 64,007 138,238 145,495 97,085 74,686 -15.03%
-
Net Worth 106,728 104,391 110,847 58,886 102,078 133,883 83,238 4.22%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,799 - - - - 4,008 2,650 -6.24%
Div Payout % 38.31% - - - - 50.00% 70.22% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 106,728 104,391 110,847 58,886 102,078 133,883 83,238 4.22%
NOSH 119,946 119,990 119,191 120,176 120,092 80,170 53,018 14.56%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 18.91% -47.34% -14.26% -42.02% -26.80% 7.63% 4.81% -
ROE 4.40% -12.44% -7.21% -69.46% -30.12% 5.99% 4.54% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 28.88 22.86 47.00 80.99 95.55 131.10 147.99 -23.83%
EPS 3.91 -10.82 -6.66 -34.10 -25.60 10.00 4.70 -3.01%
DPS 1.50 0.00 0.00 0.00 0.00 5.00 5.00 -18.17%
NAPS 0.8898 0.87 0.93 0.49 0.85 1.67 1.57 -9.02%
Adjusted Per Share Value based on latest NOSH - 120,303
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.25 4.16 8.49 14.75 17.39 15.92 11.89 -12.73%
EPS 0.71 -1.97 -1.21 -6.20 -4.66 1.21 0.57 3.72%
DPS 0.27 0.00 0.00 0.00 0.00 0.61 0.40 -6.33%
NAPS 0.1617 0.1582 0.168 0.0892 0.1547 0.2029 0.1261 4.22%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.72 0.65 0.70 0.89 0.88 1.52 1.30 -
P/RPS 2.49 2.84 1.49 1.10 0.92 1.16 0.88 18.91%
P/EPS 18.39 -6.01 -10.44 -2.61 -3.44 15.20 18.26 0.11%
EY 5.44 -16.65 -9.58 -38.24 -29.10 6.58 5.48 -0.12%
DY 2.08 0.00 0.00 0.00 0.00 3.29 3.85 -9.74%
P/NAPS 0.81 0.75 0.75 1.82 1.04 0.91 0.83 -0.40%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 26/02/03 28/02/02 28/02/01 -
Price 0.97 0.66 0.74 0.87 0.85 1.94 1.28 -
P/RPS 3.36 2.89 1.57 1.07 0.89 1.48 0.86 25.48%
P/EPS 24.78 -6.10 -11.04 -2.56 -3.32 19.40 17.98 5.48%
EY 4.04 -16.39 -9.06 -39.12 -30.12 5.15 5.56 -5.18%
DY 1.55 0.00 0.00 0.00 0.00 2.58 3.91 -14.28%
P/NAPS 1.09 0.76 0.80 1.78 1.00 1.16 0.82 4.85%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment