[AASIA] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 19.92%
YoY- -65.97%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 81,550 49,056 33,328 78,461 74,578 73,880 114,704 -20.32%
PBT 9,613 -8,074 -10,124 2,976 4,553 3,448 5,092 52.69%
Tax -3,074 8,074 10,124 799 -1,405 -1,130 -1,544 58.19%
NP 6,538 0 0 3,775 3,148 2,318 3,548 50.24%
-
NP to SH 6,538 -8,184 -10,140 3,775 3,148 2,318 3,548 50.24%
-
Tax Rate 31.98% - - -26.85% 30.86% 32.77% 30.32% -
Total Cost 75,012 49,056 33,328 74,686 71,430 71,562 111,156 -23.04%
-
Net Worth 131,845 121,957 121,996 83,238 97,659 95,517 96,360 23.22%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 2,650 - - - -
Div Payout % - - - 70.22% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 131,845 121,957 121,996 83,238 97,659 95,517 96,360 23.22%
NOSH 80,393 80,235 79,218 53,018 53,659 39,965 40,318 58.35%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 8.02% 0.00% 0.00% 4.81% 4.22% 3.14% 3.09% -
ROE 4.96% -6.71% -8.31% 4.54% 3.22% 2.43% 3.68% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 101.44 61.14 42.07 147.99 138.99 184.86 284.50 -49.68%
EPS 8.13 -10.20 -12.80 4.70 5.87 5.80 8.80 -5.13%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.64 1.52 1.54 1.57 1.82 2.39 2.39 -22.18%
Adjusted Per Share Value based on latest NOSH - 54,100
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 11.78 7.09 4.81 11.33 10.77 10.67 16.57 -20.32%
EPS 0.94 -1.18 -1.46 0.55 0.45 0.33 0.51 50.27%
DPS 0.00 0.00 0.00 0.38 0.00 0.00 0.00 -
NAPS 0.1904 0.1761 0.1762 0.1202 0.1411 0.138 0.1392 23.19%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.08 1.22 1.14 1.30 1.90 4.50 5.70 -
P/RPS 1.06 2.00 2.71 0.88 1.37 2.43 2.00 -34.48%
P/EPS 13.28 -11.96 -8.91 18.26 32.39 77.59 64.77 -65.19%
EY 7.53 -8.36 -11.23 5.48 3.09 1.29 1.54 187.80%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.74 0.83 1.04 1.88 2.38 -57.44%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 16/08/01 24/05/01 28/02/01 05/12/00 29/08/00 25/05/00 -
Price 1.48 1.23 1.32 1.28 1.48 2.70 4.88 -
P/RPS 1.46 2.01 3.14 0.86 1.06 1.46 1.72 -10.34%
P/EPS 18.20 -12.06 -10.31 17.98 25.23 46.55 55.45 -52.38%
EY 5.50 -8.29 -9.70 5.56 3.96 2.15 1.80 110.42%
DY 0.00 0.00 0.00 3.91 0.00 0.00 0.00 -
P/NAPS 0.90 0.81 0.86 0.82 0.81 1.13 2.04 -42.01%

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