[AASIA] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -35.31%
YoY- 6.32%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 10,315 8,375 15,384 29,357 33,267 36,635 18,994 -9.67%
PBT 3,311 -605 1,716 -8,613 -10,166 11,247 1,691 11.84%
Tax -1,603 0 -497 -825 91 -2,251 -489 21.87%
NP 1,708 -605 1,219 -9,438 -10,075 8,996 1,202 6.02%
-
NP to SH 1,485 -754 1,219 -9,438 -10,075 8,996 1,202 3.58%
-
Tax Rate 48.41% - 28.96% - - 20.01% 28.92% -
Total Cost 8,607 8,980 14,165 38,795 43,342 27,639 17,792 -11.39%
-
Net Worth 78,297 91,736 51,197 82,433 124,738 131,727 95,114 -3.18%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 1,796 - - - - - - -
Div Payout % 120.97% - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 78,297 91,736 51,197 82,433 124,738 131,727 95,114 -3.18%
NOSH 119,758 125,666 121,900 119,468 119,940 80,321 52,260 14.81%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 16.56% -7.22% 7.92% -32.15% -30.29% 24.56% 6.33% -
ROE 1.90% -0.82% 2.38% -11.45% -8.08% 6.83% 1.26% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 8.61 6.66 12.62 24.57 27.74 45.61 36.34 -21.32%
EPS 1.24 -0.63 1.00 -7.90 -8.40 11.20 2.30 -9.78%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6538 0.73 0.42 0.69 1.04 1.64 1.82 -15.68%
Adjusted Per Share Value based on latest NOSH - 119,468
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1.56 1.27 2.33 4.45 5.04 5.55 2.88 -9.70%
EPS 0.23 -0.11 0.18 -1.43 -1.53 1.36 0.18 4.16%
DPS 0.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1186 0.139 0.0776 0.1249 0.189 0.1996 0.1441 -3.19%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.75 0.71 0.79 0.85 1.00 1.08 1.90 -
P/RPS 8.71 10.65 6.26 3.46 3.61 2.37 5.23 8.86%
P/EPS 60.48 -118.33 79.00 -10.76 -11.90 9.64 82.61 -5.06%
EY 1.65 -0.85 1.27 -9.29 -8.40 10.37 1.21 5.30%
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.97 1.88 1.23 0.96 0.66 1.04 1.68%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 30/11/05 26/11/04 20/11/03 26/11/02 27/11/01 05/12/00 -
Price 0.72 0.65 0.68 0.92 1.01 1.48 1.48 -
P/RPS 8.36 9.75 5.39 3.74 3.64 3.24 4.07 12.74%
P/EPS 58.06 -108.33 68.00 -11.65 -12.02 13.21 64.35 -1.69%
EY 1.72 -0.92 1.47 -8.59 -8.32 7.57 1.55 1.74%
DY 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.89 1.62 1.33 0.97 0.90 0.81 5.23%

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