[AASIA] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -112.9%
YoY- -33.01%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 42,788 27,404 13,276 97,336 69,664 40,307 11,751 136.12%
PBT 1,028 -688 1,192 -37,670 -17,361 -8,752 -2,647 -
Tax -9,538 -9,041 -172 -3,232 -1,851 -1,022 -152 1467.23%
NP -8,510 -9,729 1,020 -40,902 -19,212 -9,774 -2,799 109.44%
-
NP to SH -8,510 -9,729 1,020 -40,902 -19,212 -9,774 -2,799 109.44%
-
Tax Rate 927.82% - 14.43% - - - - -
Total Cost 51,298 37,133 12,256 138,238 88,876 50,081 14,550 131.11%
-
Net Worth 50,340 49,245 60,066 58,886 82,851 92,913 101,007 -37.06%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 50,340 49,245 60,066 58,886 82,851 92,913 101,007 -37.06%
NOSH 119,859 120,111 113,333 120,176 120,075 120,666 121,695 -1.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -19.89% -35.50% 7.68% -42.02% -27.58% -24.25% -23.82% -
ROE -16.90% -19.76% 1.70% -69.46% -23.19% -10.52% -2.77% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 35.70 22.82 11.71 80.99 58.02 33.40 9.66 138.46%
EPS -7.10 -8.10 0.90 -34.10 16.00 -8.10 -2.30 111.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.41 0.53 0.49 0.69 0.77 0.83 -36.42%
Adjusted Per Share Value based on latest NOSH - 120,303
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.18 3.96 1.92 14.06 10.06 5.82 1.70 135.86%
EPS -1.23 -1.41 0.15 -5.91 -2.77 -1.41 -0.40 111.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.0711 0.0868 0.0851 0.1197 0.1342 0.1459 -37.06%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.79 0.81 0.90 0.89 0.85 0.93 0.85 -
P/RPS 2.21 3.55 7.68 1.10 1.47 2.78 8.80 -60.09%
P/EPS -11.13 -10.00 100.00 -2.61 -5.31 -11.48 -36.96 -54.97%
EY -8.99 -10.00 1.00 -38.24 -18.82 -8.71 -2.71 121.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.98 1.70 1.82 1.23 1.21 1.02 50.16%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 26/08/04 28/05/04 27/02/04 20/11/03 28/08/03 29/05/03 -
Price 0.68 0.80 0.82 0.87 0.92 0.93 1.02 -
P/RPS 1.90 3.51 7.00 1.07 1.59 2.78 10.56 -68.02%
P/EPS -9.58 -9.88 91.11 -2.56 -5.75 -11.48 -44.35 -63.89%
EY -10.44 -10.13 1.10 -39.12 -17.39 -8.71 -2.25 177.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.95 1.55 1.78 1.33 1.21 1.23 20.09%

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