[AASIA] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -74.6%
YoY- -569.9%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 31,446 22,982 27,404 80,614 86,692 49,056 73,880 -13.26%
PBT 7,546 4,468 -688 -17,504 6,234 -8,074 3,448 13.93%
Tax -82 -2,354 -9,041 -2,044 -2,074 8,074 -1,130 -35.40%
NP 7,464 2,114 -9,729 -19,548 4,160 0 2,318 21.50%
-
NP to SH 4,900 2,114 -9,729 -19,548 4,160 -8,184 2,318 13.28%
-
Tax Rate 1.09% 52.69% - - 33.27% - 32.77% -
Total Cost 23,982 20,868 37,133 100,162 82,532 49,056 71,562 -16.65%
-
Net Worth 77,343 77,513 49,245 92,913 135,200 121,957 95,517 -3.45%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 77,343 77,513 49,245 92,913 135,200 121,957 95,517 -3.45%
NOSH 120,098 117,444 120,111 120,666 80,000 80,235 39,965 20.11%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 23.74% 9.20% -35.50% -24.25% 4.80% 0.00% 3.14% -
ROE 6.34% 2.73% -19.76% -21.04% 3.08% -6.71% 2.43% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 26.18 19.57 22.82 66.81 108.37 61.14 184.86 -27.79%
EPS 4.08 1.80 -8.10 -16.20 5.20 -10.20 5.80 -5.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.644 0.66 0.41 0.77 1.69 1.52 2.39 -19.62%
Adjusted Per Share Value based on latest NOSH - 120,258
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 4.54 3.32 3.96 11.64 12.52 7.09 10.67 -13.26%
EPS 0.71 0.31 -1.41 -2.82 0.60 -1.18 0.33 13.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1117 0.112 0.0711 0.1342 0.1953 0.1761 0.138 -3.46%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.80 0.65 0.81 0.93 1.79 1.22 4.50 -
P/RPS 3.06 3.32 3.55 1.39 1.65 2.00 2.43 3.91%
P/EPS 19.61 36.11 -10.00 -5.74 34.42 -11.96 77.59 -20.47%
EY 5.10 2.77 -10.00 -17.42 2.91 -8.36 1.29 25.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.98 1.98 1.21 1.06 0.80 1.88 -6.69%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 26/08/05 26/08/04 28/08/03 29/08/02 16/08/01 29/08/00 -
Price 0.77 0.62 0.80 0.93 1.23 1.23 2.70 -
P/RPS 2.94 3.17 3.51 1.39 1.14 2.01 1.46 12.36%
P/EPS 18.87 34.44 -9.88 -5.74 23.65 -12.06 46.55 -13.96%
EY 5.30 2.90 -10.13 -17.42 4.23 -8.29 2.15 16.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.94 1.95 1.21 0.73 0.81 1.13 1.00%

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