[AASIA] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 3.79%
YoY- 150.83%
Quarter Report
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 11,751 114,744 76,613 43,346 22,904 105,102 61,163 -66.73%
PBT -2,647 -30,354 -7,049 3,117 3,014 12,972 7,210 -
Tax -152 -397 -946 -1,037 -1,010 -4,955 -2,306 -83.70%
NP -2,799 -30,751 -7,995 2,080 2,004 8,017 4,904 -
-
NP to SH -2,799 -30,751 -7,995 2,080 2,004 8,017 4,904 -
-
Tax Rate - - - 33.27% 33.51% 38.20% 31.98% -
Total Cost 14,550 145,495 84,608 41,266 20,900 97,085 56,259 -59.44%
-
Net Worth 101,007 102,078 124,101 135,200 135,470 133,883 131,845 -16.28%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 4,008 - -
Div Payout % - - - - - 50.00% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 101,007 102,078 124,101 135,200 135,470 133,883 131,845 -16.28%
NOSH 121,695 120,092 119,328 80,000 80,160 80,170 80,393 31.87%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -23.82% -26.80% -10.44% 4.80% 8.75% 7.63% 8.02% -
ROE -2.77% -30.12% -6.44% 1.54% 1.48% 5.99% 3.72% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 9.66 95.55 64.20 54.18 28.57 131.10 76.08 -74.76%
EPS -2.30 -25.60 -6.70 2.60 2.50 10.00 6.10 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.83 0.85 1.04 1.69 1.69 1.67 1.64 -36.51%
Adjusted Per Share Value based on latest NOSH - 65,999
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1.70 16.57 11.07 6.26 3.31 15.18 8.83 -66.69%
EPS -0.40 -4.44 -1.15 0.30 0.29 1.16 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.58 0.00 -
NAPS 0.1459 0.1474 0.1792 0.1953 0.1957 0.1934 0.1904 -16.27%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.85 0.88 1.00 1.79 1.91 1.52 1.08 -
P/RPS 8.80 0.92 1.56 3.30 6.68 1.16 1.42 237.76%
P/EPS -36.96 -3.44 -14.93 68.85 76.40 15.20 17.70 -
EY -2.71 -29.10 -6.70 1.45 1.31 6.58 5.65 -
DY 0.00 0.00 0.00 0.00 0.00 3.29 0.00 -
P/NAPS 1.02 1.04 0.96 1.06 1.13 0.91 0.66 33.70%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 26/02/03 26/11/02 29/08/02 15/05/02 28/02/02 27/11/01 -
Price 1.02 0.85 1.01 1.23 1.93 1.94 1.48 -
P/RPS 10.56 0.89 1.57 2.27 6.75 1.48 1.95 208.69%
P/EPS -44.35 -3.32 -15.07 47.31 77.20 19.40 24.26 -
EY -2.25 -30.12 -6.63 2.11 1.30 5.15 4.12 -
DY 0.00 0.00 0.00 0.00 0.00 2.58 0.00 -
P/NAPS 1.23 1.00 0.97 0.73 1.14 1.16 0.90 23.17%

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