[AASIA] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -284.63%
YoY- -483.57%
Quarter Report
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 69,664 40,307 11,751 114,744 76,613 43,346 22,904 109.78%
PBT -17,361 -8,752 -2,647 -30,354 -7,049 3,117 3,014 -
Tax -1,851 -1,022 -152 -397 -946 -1,037 -1,010 49.70%
NP -19,212 -9,774 -2,799 -30,751 -7,995 2,080 2,004 -
-
NP to SH -19,212 -9,774 -2,799 -30,751 -7,995 2,080 2,004 -
-
Tax Rate - - - - - 33.27% 33.51% -
Total Cost 88,876 50,081 14,550 145,495 84,608 41,266 20,900 162.24%
-
Net Worth 82,851 92,913 101,007 102,078 124,101 135,200 135,470 -27.92%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 82,851 92,913 101,007 102,078 124,101 135,200 135,470 -27.92%
NOSH 120,075 120,666 121,695 120,092 119,328 80,000 80,160 30.88%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -27.58% -24.25% -23.82% -26.80% -10.44% 4.80% 8.75% -
ROE -23.19% -10.52% -2.77% -30.12% -6.44% 1.54% 1.48% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 58.02 33.40 9.66 95.55 64.20 54.18 28.57 60.29%
EPS 16.00 -8.10 -2.30 -25.60 -6.70 2.60 2.50 244.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.77 0.83 0.85 1.04 1.69 1.69 -44.93%
Adjusted Per Share Value based on latest NOSH - 119,690
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 10.06 5.82 1.70 16.57 11.07 6.26 3.31 109.67%
EPS -2.77 -1.41 -0.40 -4.44 -1.15 0.30 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1197 0.1342 0.1459 0.1474 0.1792 0.1953 0.1957 -27.92%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.85 0.93 0.85 0.88 1.00 1.79 1.91 -
P/RPS 1.47 2.78 8.80 0.92 1.56 3.30 6.68 -63.51%
P/EPS -5.31 -11.48 -36.96 -3.44 -14.93 68.85 76.40 -
EY -18.82 -8.71 -2.71 -29.10 -6.70 1.45 1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.21 1.02 1.04 0.96 1.06 1.13 5.81%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 29/05/03 26/02/03 26/11/02 29/08/02 15/05/02 -
Price 0.92 0.93 1.02 0.85 1.01 1.23 1.93 -
P/RPS 1.59 2.78 10.56 0.89 1.57 2.27 6.75 -61.82%
P/EPS -5.75 -11.48 -44.35 -3.32 -15.07 47.31 77.20 -
EY -17.39 -8.71 -2.25 -30.12 -6.63 2.11 1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.21 1.23 1.00 0.97 0.73 1.14 10.81%

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