[AASIA] QoQ 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- 677.78%
YoY- 648.42%
Quarter Report
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 20,442 22,904 43,939 36,635 16,196 8,332 22,527 -6.28%
PBT 103 3,014 5,762 11,247 -1,506 -2,531 -438 -
Tax -37 -1,010 -2,649 -2,251 1,506 2,531 1,853 -
NP 66 2,004 3,113 8,996 0 0 1,415 -87.11%
-
NP to SH 66 2,004 3,113 8,996 -1,557 -2,535 1,415 -87.11%
-
Tax Rate 35.92% 33.51% 45.97% 20.01% - - - -
Total Cost 20,376 20,900 40,826 27,639 16,196 8,332 21,112 -2.34%
-
Net Worth 111,540 135,470 133,300 131,727 124,559 121,996 84,937 19.97%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 3,991 - - - 2,705 -
Div Payout % - - 128.21% - - - 191.17% -
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 111,540 135,470 133,300 131,727 124,559 121,996 84,937 19.97%
NOSH 65,999 80,160 79,820 80,321 81,947 79,218 54,100 14.21%
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 0.32% 8.75% 7.08% 24.56% 0.00% 0.00% 6.28% -
ROE 0.06% 1.48% 2.34% 6.83% -1.25% -2.08% 1.67% -
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 30.97 28.57 55.05 45.61 19.76 10.52 41.64 -17.95%
EPS 0.10 2.50 3.90 11.20 -1.90 -3.20 1.80 -85.51%
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 2.95 3.31 6.35 5.29 2.34 1.20 3.25 -6.26%
EPS 0.01 0.29 0.45 1.30 -0.22 -0.37 0.20 -86.50%
DPS 0.00 0.00 0.58 0.00 0.00 0.00 0.39 -
NAPS 0.1611 0.1957 0.1925 0.1903 0.1799 0.1762 0.1227 19.96%
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 5.78 6.68 2.76 2.37 6.17 10.84 3.12 51.01%
P/EPS 1,790.00 76.40 38.97 9.64 -64.21 -35.63 49.70 997.77%
EY 0.06 1.31 2.57 10.37 -1.56 -2.81 2.01 -90.43%
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 3.97 6.75 3.52 3.24 6.22 12.55 3.07 18.75%
P/EPS 1,230.00 77.20 49.74 13.21 -64.74 -41.25 48.94 763.09%
EY 0.08 1.30 2.01 7.57 -1.54 -2.42 2.04 -88.52%
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