[AASIA] QoQ Quarter Result on 31-Dec-2000 [#4]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 17.72%
YoY- -72.35%
Quarter Report
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 36,635 16,196 8,332 22,527 18,994 18,264 28,676 17.72%
PBT 11,247 -1,506 -2,531 -438 1,691 451 1,273 326.80%
Tax -2,251 1,506 2,531 1,853 -489 -179 -386 223.63%
NP 8,996 0 0 1,415 1,202 272 887 367.88%
-
NP to SH 8,996 -1,557 -2,535 1,415 1,202 272 887 367.88%
-
Tax Rate 20.01% - - - 28.92% 39.69% 30.32% -
Total Cost 27,639 16,196 8,332 21,112 17,792 17,992 27,789 -0.35%
-
Net Worth 131,727 124,559 121,996 84,937 95,114 92,868 96,360 23.15%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 2,705 - - - -
Div Payout % - - - 191.17% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 131,727 124,559 121,996 84,937 95,114 92,868 96,360 23.15%
NOSH 80,321 81,947 79,218 54,100 52,260 38,857 40,318 58.26%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 24.56% 0.00% 0.00% 6.28% 6.33% 1.49% 3.09% -
ROE 6.83% -1.25% -2.08% 1.67% 1.26% 0.29% 0.92% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 45.61 19.76 10.52 41.64 36.34 47.00 71.12 -25.61%
EPS 11.20 -1.90 -3.20 1.80 2.30 0.70 2.20 195.64%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.64 1.52 1.54 1.57 1.82 2.39 2.39 -22.18%
Adjusted Per Share Value based on latest NOSH - 54,100
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 5.29 2.34 1.20 3.25 2.74 2.64 4.14 17.73%
EPS 1.30 -0.22 -0.37 0.20 0.17 0.04 0.13 363.50%
DPS 0.00 0.00 0.00 0.39 0.00 0.00 0.00 -
NAPS 0.1903 0.1799 0.1762 0.1227 0.1374 0.1341 0.1392 23.15%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.08 1.22 1.14 1.30 1.90 4.50 5.70 -
P/RPS 2.37 6.17 10.84 3.12 5.23 9.57 8.01 -55.56%
P/EPS 9.64 -64.21 -35.63 49.70 82.61 642.86 259.09 -88.83%
EY 10.37 -1.56 -2.81 2.01 1.21 0.16 0.39 789.08%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.74 0.83 1.04 1.88 2.38 -57.44%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 16/08/01 24/05/01 28/02/01 05/12/00 29/08/00 25/05/00 -
Price 1.48 1.23 1.32 1.28 1.48 2.70 4.88 -
P/RPS 3.24 6.22 12.55 3.07 4.07 5.74 6.86 -39.32%
P/EPS 13.21 -64.74 -41.25 48.94 64.35 385.71 221.82 -84.72%
EY 7.57 -1.54 -2.42 2.04 1.55 0.26 0.45 555.40%
DY 0.00 0.00 0.00 3.91 0.00 0.00 0.00 -
P/NAPS 0.90 0.81 0.86 0.82 0.81 1.13 2.04 -42.01%

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