[AASIA] QoQ Quarter Result on 30-Jun-2003 [#2]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -149.2%
YoY- -10668.18%
Quarter Report
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 13,276 27,672 29,357 26,015 11,751 38,131 33,267 -45.76%
PBT 1,192 -18,907 -8,613 -6,101 -2,647 -23,305 -10,166 -
Tax -172 -1,381 -825 -874 -152 549 91 -
NP 1,020 -20,288 -9,438 -6,975 -2,799 -22,756 -10,075 -
-
NP to SH 1,020 -20,288 -9,438 -6,975 -2,799 -22,756 -10,075 -
-
Tax Rate 14.43% - - - - - - -
Total Cost 12,256 47,960 38,795 32,990 14,550 60,887 43,342 -56.88%
-
Net Worth 60,066 64,963 82,433 92,599 101,007 104,130 124,738 -38.53%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 60,066 64,963 82,433 92,599 101,007 104,130 124,738 -38.53%
NOSH 113,333 120,303 119,468 120,258 121,695 119,690 119,940 -3.70%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.68% -73.32% -32.15% -26.81% -23.82% -59.68% -30.29% -
ROE 1.70% -31.23% -11.45% -7.53% -2.77% -21.85% -8.08% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 11.71 23.00 24.57 21.63 9.66 31.86 27.74 -43.69%
EPS 0.90 -16.90 -7.90 -5.80 -2.30 -19.00 -8.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.54 0.69 0.77 0.83 0.87 1.04 -36.17%
Adjusted Per Share Value based on latest NOSH - 120,258
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1.92 4.00 4.24 3.76 1.70 5.51 4.80 -45.68%
EPS 0.15 -2.93 -1.36 -1.01 -0.40 -3.29 -1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0868 0.0938 0.1191 0.1337 0.1459 0.1504 0.1802 -38.52%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.90 0.89 0.85 0.93 0.85 0.88 1.00 -
P/RPS 7.68 3.87 3.46 4.30 8.80 2.76 3.61 65.33%
P/EPS 100.00 -5.28 -10.76 -16.03 -36.96 -4.63 -11.90 -
EY 1.00 -18.95 -9.29 -6.24 -2.71 -21.61 -8.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.65 1.23 1.21 1.02 1.01 0.96 46.31%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 20/11/03 28/08/03 29/05/03 26/02/03 26/11/02 -
Price 0.82 0.87 0.92 0.93 1.02 0.85 1.01 -
P/RPS 7.00 3.78 3.74 4.30 10.56 2.67 3.64 54.58%
P/EPS 91.11 -5.16 -11.65 -16.03 -44.35 -4.47 -12.02 -
EY 1.10 -19.38 -8.59 -6.24 -2.25 -22.37 -8.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.61 1.33 1.21 1.23 0.98 0.97 36.64%

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