[AASIA] QoQ TTM 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- -90.63%
YoY- -97.1%
Quarter Report
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 105,102 83,690 66,049 68,117 88,461 86,919 95,235 6.77%
PBT 12,972 6,772 -2,784 -827 2,977 9,993 11,898 5.91%
Tax -863 3,639 5,401 3,716 799 -2,514 -2,305 -47.96%
NP 12,109 10,411 2,617 2,889 3,776 7,479 9,593 16.74%
-
NP to SH 8,017 6,319 -1,475 354 3,776 7,479 9,593 -11.24%
-
Tax Rate 6.65% -53.74% - - -26.84% 25.16% 19.37% -
Total Cost 92,993 73,279 63,432 65,228 84,685 79,440 85,642 5.62%
-
Net Worth 133,300 80,321 124,559 121,996 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 2,705 2,705 2,705 - - -
Div Payout % 49.78% 42.81% 0.00% 764.12% 71.64% - - -
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 80,321 124,559 121,996 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 11.52% 12.44% 3.96% 4.24% 4.27% 8.60% 10.07% -
ROE 6.01% 7.87% -1.18% 0.29% 4.45% 7.86% 10.33% -
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 131.67 104.19 80.60 85.99 163.51 166.32 245.09 -33.83%
EPS 10.04 7.87 -1.80 0.45 6.98 14.31 24.69 -45.02%
DPS 5.00 3.37 3.30 3.41 5.00 0.00 0.00 -
NAPS 1.67 1.00 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 15.18 12.09 9.54 9.84 12.78 12.55 13.76 6.74%
EPS 1.16 0.91 -0.21 0.05 0.55 1.08 1.39 -11.33%
DPS 0.58 0.39 0.39 0.39 0.39 0.00 0.00 -
NAPS 0.1925 0.116 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 1.15 1.04 1.51 1.33 0.80 1.14 1.84 -26.83%
P/EPS 15.13 13.73 -67.78 255.11 18.63 13.28 18.23 -11.65%
EY 6.61 7.28 -1.48 0.39 5.37 7.53 5.49 13.13%
DY 3.29 3.12 2.71 3.00 3.85 0.00 0.00 -
P/NAPS 0.91 1.08 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 1.47 1.42 1.53 1.54 0.78 0.89 1.10 21.26%
P/EPS 19.32 18.81 -68.34 295.39 18.34 10.34 10.94 45.95%
EY 5.18 5.32 -1.46 0.34 5.45 9.67 9.14 -31.44%
DY 2.58 2.28 2.68 2.59 3.91 0.00 0.00 -
P/NAPS 1.16 1.48 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