[AASIA] YoY 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- -114.96%
YoY- 10.85%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 8,602 7,558 8,820 27,672 38,131 43,939 22,527 -14.81%
PBT 2,877 -11,427 348 -18,907 -23,305 5,762 -438 -
Tax -1,720 -1,859 57 -1,381 549 -2,649 1,853 -
NP 1,157 -13,286 405 -20,288 -22,756 3,113 1,415 -3.29%
-
NP to SH 1,155 -13,286 405 -20,288 -22,756 3,113 1,415 -3.32%
-
Tax Rate 59.78% - -16.38% - - 45.97% - -
Total Cost 7,445 20,844 8,415 47,960 60,887 40,826 21,112 -15.93%
-
Net Worth 100,102 104,415 87,749 64,963 104,130 133,300 84,937 2.77%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,687 - - - - 3,991 2,705 -7.56%
Div Payout % 146.10% - - - - 128.21% 191.17% -
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 100,102 104,415 87,749 64,963 104,130 133,300 84,937 2.77%
NOSH 112,500 120,018 134,999 120,303 119,690 79,820 54,100 12.97%
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 13.45% -175.79% 4.59% -73.32% -59.68% 7.08% 6.28% -
ROE 1.15% -12.72% 0.46% -31.23% -21.85% 2.34% 1.67% -
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 7.65 6.30 6.53 23.00 31.86 55.05 41.64 -24.59%
EPS 0.96 -11.07 0.30 -16.90 -19.00 3.90 1.80 -9.94%
DPS 1.50 0.00 0.00 0.00 0.00 5.00 5.00 -18.17%
NAPS 0.8898 0.87 0.65 0.54 0.87 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 1.24 1.09 1.27 4.00 5.51 6.35 3.25 -14.82%
EPS 0.17 -1.92 0.06 -2.93 -3.29 0.45 0.20 -2.67%
DPS 0.24 0.00 0.00 0.00 0.00 0.58 0.39 -7.76%
NAPS 0.1446 0.1508 0.1267 0.0938 0.1504 0.1925 0.1227 2.77%
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 9.42 10.32 10.71 3.87 2.76 2.76 3.12 20.21%
P/EPS 70.13 -5.87 233.33 -5.28 -4.63 38.97 49.70 5.90%
EY 1.43 -17.03 0.43 -18.95 -21.61 2.57 2.01 -5.51%
DY 2.08 0.00 0.00 0.00 0.00 3.29 3.85 -9.74%
P/NAPS 0.81 0.75 1.08 1.65 1.01 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 12.69 10.48 11.33 3.78 2.67 3.52 3.07 26.66%
P/EPS 94.48 -5.96 246.67 -5.16 -4.47 49.74 48.94 11.58%
EY 1.06 -16.77 0.41 -19.38 -22.37 2.01 2.04 -10.33%
DY 1.55 0.00 0.00 0.00 0.00 2.58 3.91 -14.28%
P/NAPS 1.09 0.76 1.14 1.61 0.98 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