[AASIA] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Announcement Date
24-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -167.15%
YoY- -385.79%
Quarter Report
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 105,102 61,163 24,528 8,332 78,461 55,934 36,940 100.40%
PBT 12,972 7,210 -4,037 -2,531 2,976 3,415 1,724 282.57%
Tax -4,955 -2,306 4,037 2,531 799 -1,054 -565 323.59%
NP 8,017 4,904 0 0 3,775 2,361 1,159 261.76%
-
NP to SH 8,017 4,904 -4,092 -2,535 3,775 2,361 1,159 261.76%
-
Tax Rate 38.20% 31.98% - - -26.85% 30.86% 32.77% -
Total Cost 97,085 56,259 24,528 8,332 74,686 53,573 35,781 94.18%
-
Net Worth 133,883 131,845 121,957 121,996 83,238 97,659 95,517 25.16%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 4,008 - - - 2,650 - - -
Div Payout % 50.00% - - - 70.22% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 133,883 131,845 121,957 121,996 83,238 97,659 95,517 25.16%
NOSH 80,170 80,393 80,235 79,218 53,018 53,659 39,965 58.85%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 7.63% 8.02% 0.00% 0.00% 4.81% 4.22% 3.14% -
ROE 5.99% 3.72% -3.36% -2.08% 4.54% 2.42% 1.21% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 131.10 76.08 30.57 10.52 147.99 104.24 92.43 26.15%
EPS 10.00 6.10 -5.10 -3.20 4.70 4.40 2.90 127.73%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.67 1.64 1.52 1.54 1.57 1.82 2.39 -21.20%
Adjusted Per Share Value based on latest NOSH - 79,218
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 15.18 8.83 3.54 1.20 11.33 8.08 5.34 100.29%
EPS 1.16 0.71 -0.59 -0.37 0.55 0.34 0.17 258.49%
DPS 0.58 0.00 0.00 0.00 0.38 0.00 0.00 -
NAPS 0.1934 0.1904 0.1761 0.1762 0.1202 0.1411 0.138 25.15%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.52 1.08 1.22 1.14 1.30 1.90 4.50 -
P/RPS 1.16 1.42 3.99 10.84 0.88 1.82 4.87 -61.47%
P/EPS 15.20 17.70 -23.92 -35.63 18.26 43.18 155.17 -78.65%
EY 6.58 5.65 -4.18 -2.81 5.48 2.32 0.64 370.81%
DY 3.29 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.91 0.66 0.80 0.74 0.83 1.04 1.88 -38.26%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 27/11/01 16/08/01 24/05/01 28/02/01 05/12/00 29/08/00 -
Price 1.94 1.48 1.23 1.32 1.28 1.48 2.70 -
P/RPS 1.48 1.95 4.02 12.55 0.86 1.42 2.92 -36.35%
P/EPS 19.40 24.26 -24.12 -41.25 17.98 33.64 93.10 -64.75%
EY 5.15 4.12 -4.15 -2.42 5.56 2.97 1.07 184.25%
DY 2.58 0.00 0.00 0.00 3.91 0.00 0.00 -
P/NAPS 1.16 0.90 0.81 0.86 0.82 0.81 1.13 1.75%

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