[AASIA] QoQ 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- -279.15%
YoY- -385.79%
Quarter Report
View:
Show?
Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 43,939 36,635 16,196 8,332 22,527 18,994 18,264 79.25%
PBT 5,762 11,247 -1,506 -2,531 -438 1,691 451 443.97%
Tax -2,649 -2,251 1,506 2,531 1,853 -489 -179 499.82%
NP 3,113 8,996 0 0 1,415 1,202 272 405.60%
-
NP to SH 3,113 8,996 -1,557 -2,535 1,415 1,202 272 405.60%
-
Tax Rate 45.97% 20.01% - - - 28.92% 39.69% -
Total Cost 40,826 27,639 16,196 8,332 21,112 17,792 17,992 72.42%
-
Net Worth 133,300 131,727 124,559 121,996 84,937 95,114 92,868 27.16%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 3,991 - - - 2,705 - - -
Div Payout % 128.21% - - - 191.17% - - -
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 133,300 131,727 124,559 121,996 84,937 95,114 92,868 27.16%
NOSH 79,820 80,321 81,947 79,218 54,100 52,260 38,857 61.38%
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 7.08% 24.56% 0.00% 0.00% 6.28% 6.33% 1.49% -
ROE 2.34% 6.83% -1.25% -2.08% 1.67% 1.26% 0.29% -
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 55.05 45.61 19.76 10.52 41.64 36.34 47.00 11.08%
EPS 3.90 11.20 -1.90 -3.20 1.80 2.30 0.70 213.29%
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 6.35 5.29 2.34 1.20 3.25 2.74 2.64 79.23%
EPS 0.45 1.30 -0.22 -0.37 0.20 0.17 0.04 399.86%
DPS 0.58 0.00 0.00 0.00 0.39 0.00 0.00 -
NAPS 0.1925 0.1903 0.1799 0.1762 0.1227 0.1374 0.1341 27.16%
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 2.76 2.37 6.17 10.84 3.12 5.23 9.57 -56.24%
P/EPS 38.97 9.64 -64.21 -35.63 49.70 82.61 642.86 -84.48%
EY 2.57 10.37 -1.56 -2.81 2.01 1.21 0.16 533.40%
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 3.52 3.24 6.22 12.55 3.07 4.07 5.74 -27.75%
P/EPS 49.74 13.21 -64.74 -41.25 48.94 64.35 385.71 -74.37%
EY 2.01 7.57 -1.54 -2.42 2.04 1.55 0.26 289.52%
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