[AASIA] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 219.84%
YoY- 107.71%
Quarter Report
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 43,346 22,904 105,102 61,163 24,528 8,332 78,461 -32.74%
PBT 3,117 3,014 12,972 7,210 -4,037 -2,531 2,976 3.14%
Tax -1,037 -1,010 -4,955 -2,306 4,037 2,531 799 -
NP 2,080 2,004 8,017 4,904 0 0 3,775 -32.86%
-
NP to SH 2,080 2,004 8,017 4,904 -4,092 -2,535 3,775 -32.86%
-
Tax Rate 33.27% 33.51% 38.20% 31.98% - - -26.85% -
Total Cost 41,266 20,900 97,085 56,259 24,528 8,332 74,686 -32.73%
-
Net Worth 135,200 135,470 133,883 131,845 121,957 121,996 83,238 38.30%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 4,008 - - - 2,650 -
Div Payout % - - 50.00% - - - 70.22% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 135,200 135,470 133,883 131,845 121,957 121,996 83,238 38.30%
NOSH 80,000 80,160 80,170 80,393 80,235 79,218 53,018 31.65%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 4.80% 8.75% 7.63% 8.02% 0.00% 0.00% 4.81% -
ROE 1.54% 1.48% 5.99% 3.72% -3.36% -2.08% 4.54% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 54.18 28.57 131.10 76.08 30.57 10.52 147.99 -48.91%
EPS 2.60 2.50 10.00 6.10 -5.10 -3.20 4.70 -32.68%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.69 1.69 1.67 1.64 1.52 1.54 1.57 5.04%
Adjusted Per Share Value based on latest NOSH - 80,321
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 6.26 3.31 15.18 8.83 3.54 1.20 11.33 -32.73%
EPS 0.30 0.29 1.16 0.71 -0.59 -0.37 0.55 -33.31%
DPS 0.00 0.00 0.58 0.00 0.00 0.00 0.38 -
NAPS 0.1953 0.1957 0.1934 0.1904 0.1761 0.1762 0.1202 38.33%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.79 1.91 1.52 1.08 1.22 1.14 1.30 -
P/RPS 3.30 6.68 1.16 1.42 3.99 10.84 0.88 141.95%
P/EPS 68.85 76.40 15.20 17.70 -23.92 -35.63 18.26 142.84%
EY 1.45 1.31 6.58 5.65 -4.18 -2.81 5.48 -58.88%
DY 0.00 0.00 3.29 0.00 0.00 0.00 3.85 -
P/NAPS 1.06 1.13 0.91 0.66 0.80 0.74 0.83 17.76%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 15/05/02 28/02/02 27/11/01 16/08/01 24/05/01 28/02/01 -
Price 1.23 1.93 1.94 1.48 1.23 1.32 1.28 -
P/RPS 2.27 6.75 1.48 1.95 4.02 12.55 0.86 91.33%
P/EPS 47.31 77.20 19.40 24.26 -24.12 -41.25 17.98 90.93%
EY 2.11 1.30 5.15 4.12 -4.15 -2.42 5.56 -47.67%
DY 0.00 0.00 2.58 0.00 0.00 0.00 3.91 -
P/NAPS 0.73 1.14 1.16 0.90 0.81 0.86 0.82 -7.47%

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