[AASIA] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 63.59%
YoY- -239.67%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 28,976 23,448 13,276 47,004 91,616 33,328 114,704 -20.48%
PBT 7,260 4,172 1,192 -10,588 12,056 -10,124 5,092 6.08%
Tax -1,236 -2,880 -172 -608 -4,040 10,124 -1,544 -3.63%
NP 6,024 1,292 1,020 -11,196 8,016 0 3,548 9.21%
-
NP to SH 6,024 1,292 1,020 -11,196 8,016 -10,140 3,548 9.21%
-
Tax Rate 17.02% 69.03% 14.43% - 33.51% - 30.32% -
Total Cost 22,952 22,156 12,256 58,200 83,600 33,328 111,156 -23.11%
-
Net Worth 75,661 69,983 60,066 101,007 135,470 121,996 96,360 -3.94%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 75,661 69,983 60,066 101,007 135,470 121,996 96,360 -3.94%
NOSH 120,480 107,666 113,333 121,695 80,160 79,218 40,318 20.00%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 20.79% 5.51% 7.68% -23.82% 8.75% 0.00% 3.09% -
ROE 7.96% 1.85% 1.70% -11.08% 5.92% -8.31% 3.68% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 24.05 21.78 11.71 38.62 114.29 42.07 284.50 -33.73%
EPS 5.00 1.20 0.90 -9.20 10.00 -12.80 8.80 -8.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.628 0.65 0.53 0.83 1.69 1.54 2.39 -19.96%
Adjusted Per Share Value based on latest NOSH - 121,695
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 4.19 3.39 1.92 6.79 13.23 4.81 16.57 -20.47%
EPS 0.87 0.19 0.15 -1.62 1.16 -1.46 0.51 9.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1093 0.1011 0.0868 0.1459 0.1957 0.1762 0.1392 -3.94%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.69 0.76 0.90 0.85 1.91 1.14 5.70 -
P/RPS 2.87 3.49 7.68 2.20 1.67 2.71 2.00 6.20%
P/EPS 13.80 63.33 100.00 -9.24 19.10 -8.91 64.77 -22.70%
EY 7.25 1.58 1.00 -10.82 5.24 -11.23 1.54 29.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.17 1.70 1.02 1.13 0.74 2.38 -12.06%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 13/06/06 31/05/05 28/05/04 29/05/03 15/05/02 24/05/01 25/05/00 -
Price 0.78 0.68 0.82 1.02 1.93 1.32 4.88 -
P/RPS 3.24 3.12 7.00 2.64 1.69 3.14 1.72 11.12%
P/EPS 15.60 56.67 91.11 -11.09 19.30 -10.31 55.45 -19.04%
EY 6.41 1.76 1.10 -9.02 5.18 -9.70 1.80 23.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.05 1.55 1.23 1.14 0.86 2.04 -7.95%

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