[AASIA] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 22.61%
YoY- 112.37%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 102,150 86,692 91,616 105,102 81,550 49,056 33,328 110.85%
PBT -9,398 6,234 12,056 12,972 9,613 -8,074 -10,124 -4.83%
Tax -1,261 -2,074 -4,040 -4,955 -3,074 8,074 10,124 -
NP -10,660 4,160 8,016 8,017 6,538 0 0 -
-
NP to SH -10,660 4,160 8,016 8,017 6,538 -8,184 -10,140 3.38%
-
Tax Rate - 33.27% 33.51% 38.20% 31.98% - - -
Total Cost 112,810 82,532 83,600 97,085 75,012 49,056 33,328 125.27%
-
Net Worth 124,101 135,200 135,470 133,883 131,845 121,957 121,996 1.14%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 4,008 - - - -
Div Payout % - - - 50.00% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 124,101 135,200 135,470 133,883 131,845 121,957 121,996 1.14%
NOSH 119,328 80,000 80,160 80,170 80,393 80,235 79,218 31.37%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -10.44% 4.80% 8.75% 7.63% 8.02% 0.00% 0.00% -
ROE -8.59% 3.08% 5.92% 5.99% 4.96% -6.71% -8.31% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 85.60 108.37 114.29 131.10 101.44 61.14 42.07 60.50%
EPS -8.93 5.20 10.00 10.00 8.13 -10.20 -12.80 -21.32%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.04 1.69 1.69 1.67 1.64 1.52 1.54 -23.00%
Adjusted Per Share Value based on latest NOSH - 79,820
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 14.75 12.52 13.23 15.18 11.78 7.09 4.81 110.92%
EPS -1.54 0.60 1.16 1.16 0.94 -1.18 -1.46 3.61%
DPS 0.00 0.00 0.00 0.58 0.00 0.00 0.00 -
NAPS 0.1792 0.1953 0.1957 0.1934 0.1904 0.1761 0.1762 1.13%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.00 1.79 1.91 1.52 1.08 1.22 1.14 -
P/RPS 1.17 1.65 1.67 1.16 1.06 2.00 2.71 -42.84%
P/EPS -11.19 34.42 19.10 15.20 13.28 -11.96 -8.91 16.38%
EY -8.93 2.91 5.24 6.58 7.53 -8.36 -11.23 -14.15%
DY 0.00 0.00 0.00 3.29 0.00 0.00 0.00 -
P/NAPS 0.96 1.06 1.13 0.91 0.66 0.80 0.74 18.92%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 29/08/02 15/05/02 28/02/02 27/11/01 16/08/01 24/05/01 -
Price 1.01 1.23 1.93 1.94 1.48 1.23 1.32 -
P/RPS 1.18 1.14 1.69 1.48 1.46 2.01 3.14 -47.89%
P/EPS -11.31 23.65 19.30 19.40 18.20 -12.06 -10.31 6.35%
EY -8.84 4.23 5.18 5.15 5.50 -8.29 -9.70 -5.99%
DY 0.00 0.00 0.00 2.58 0.00 0.00 0.00 -
P/NAPS 0.97 0.73 1.14 1.16 0.90 0.81 0.86 8.34%

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