[AASIA] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
29-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 105.03%
YoY- 136.44%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 8,820 15,384 14,128 13,276 27,672 29,357 26,015 -51.21%
PBT 348 1,716 -1,880 1,192 -18,907 -8,613 -6,101 -
Tax 57 -497 -8,869 -172 -1,381 -825 -874 -
NP 405 1,219 -10,749 1,020 -20,288 -9,438 -6,975 -
-
NP to SH 405 1,219 -10,749 1,020 -20,288 -9,438 -6,975 -
-
Tax Rate -16.38% 28.96% - 14.43% - - - -
Total Cost 8,415 14,165 24,877 12,256 47,960 38,795 32,990 -59.61%
-
Net Worth 87,749 51,197 48,967 60,066 64,963 82,433 92,599 -3.50%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 87,749 51,197 48,967 60,066 64,963 82,433 92,599 -3.50%
NOSH 134,999 121,900 119,433 113,333 120,303 119,468 120,258 7.97%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.59% 7.92% -76.08% 7.68% -73.32% -32.15% -26.81% -
ROE 0.46% 2.38% -21.95% 1.70% -31.23% -11.45% -7.53% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 6.53 12.62 11.83 11.71 23.00 24.57 21.63 -54.83%
EPS 0.30 1.00 -9.00 0.90 -16.90 -7.90 -5.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.42 0.41 0.53 0.54 0.69 0.77 -10.63%
Adjusted Per Share Value based on latest NOSH - 113,333
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1.27 2.22 2.04 1.92 4.00 4.24 3.76 -51.33%
EPS 0.06 0.18 -1.55 0.15 -2.93 -1.36 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1267 0.0739 0.0707 0.0868 0.0938 0.1191 0.1337 -3.50%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.70 0.79 0.81 0.90 0.89 0.85 0.93 -
P/RPS 10.71 6.26 6.85 7.68 3.87 3.46 4.30 83.23%
P/EPS 233.33 79.00 -9.00 100.00 -5.28 -10.76 -16.03 -
EY 0.43 1.27 -11.11 1.00 -18.95 -9.29 -6.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.88 1.98 1.70 1.65 1.23 1.21 -7.26%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 26/08/04 28/05/04 27/02/04 20/11/03 28/08/03 -
Price 0.74 0.68 0.80 0.82 0.87 0.92 0.93 -
P/RPS 11.33 5.39 6.76 7.00 3.78 3.74 4.30 90.20%
P/EPS 246.67 68.00 -8.89 91.11 -5.16 -11.65 -16.03 -
EY 0.41 1.47 -11.25 1.10 -19.38 -8.59 -6.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.62 1.95 1.55 1.61 1.33 1.21 -3.87%

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