[AASIA] YoY TTM 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- 5.88%
YoY- -28.41%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM 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 27,882 51,608 94,795 114,744 105,102 88,461 -14.46%
PBT 9,961 -10,162 1,376 -36,268 -30,354 12,972 2,977 22.28%
Tax -3,364 -3,944 -9,481 -3,232 -407 -863 799 -
NP 6,597 -14,106 -8,105 -39,500 -30,761 12,109 3,776 9.74%
-
NP to SH 5,090 -13,434 -8,105 -39,500 -30,761 8,017 3,776 5.10%
-
Tax Rate 33.77% - 689.03% - - 6.65% -26.84% -
Total Cost 28,043 41,988 59,713 134,295 145,505 92,993 84,685 -16.81%
-
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 3,483 - - - - 3,991 2,705 4.30%
Div Payout % 68.45% - - - - 49.78% 71.64% -
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 19.04% -50.59% -15.70% -41.67% -26.81% 11.52% 4.27% -
ROE 5.08% -12.87% -9.24% -60.80% -29.54% 6.01% 4.45% -
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 30.79 23.23 38.23 78.80 95.87 131.67 163.51 -24.28%
EPS 4.52 -11.19 -6.00 -32.83 -25.70 10.04 6.98 -6.98%
DPS 3.10 0.00 0.00 0.00 0.00 5.00 5.00 -7.65%
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 5.00 4.03 7.45 13.69 16.57 15.18 12.78 -14.47%
EPS 0.74 -1.94 -1.17 -5.71 -4.44 1.16 0.55 5.06%
DPS 0.50 0.00 0.00 0.00 0.00 0.58 0.39 4.22%
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 2.34 2.80 1.83 1.13 0.92 1.15 0.80 19.57%
P/EPS 15.91 -5.81 -11.66 -2.71 -3.42 15.13 18.63 -2.59%
EY 6.28 -17.22 -8.58 -36.89 -29.21 6.61 5.37 2.64%
DY 4.30 0.00 0.00 0.00 0.00 3.29 3.85 1.85%
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 3.15 2.84 1.94 1.10 0.89 1.47 0.78 26.17%
P/EPS 21.44 -5.90 -12.33 -2.65 -3.31 19.32 18.34 2.63%
EY 4.66 -16.96 -8.11 -37.74 -30.24 5.18 5.45 -2.57%
DY 3.19 0.00 0.00 0.00 0.00 2.58 3.91 -3.33%
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