[AASIA] YoY 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- -149.2%
YoY- -10668.18%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
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 8,479 5,629 14,128 26,015 20,442 16,196 18,264 -11.99%
PBT 1,958 1,191 -1,880 -6,101 103 -1,506 451 27.70%
Tax -482 -468 -8,869 -874 -37 1,506 -179 17.94%
NP 1,476 723 -10,749 -6,975 66 0 272 32.54%
-
NP to SH 944 723 -10,749 -6,975 66 -1,557 272 23.03%
-
Tax Rate 24.62% 39.29% - - 35.92% - 39.69% -
Total Cost 7,003 4,906 24,877 32,990 20,376 16,196 17,992 -14.54%
-
Net Worth 76,953 80,739 48,967 92,599 111,540 124,559 92,868 -3.08%
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 76,953 80,739 48,967 92,599 111,540 124,559 92,868 -3.08%
NOSH 119,493 122,333 119,433 120,258 65,999 81,947 38,857 20.57%
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 17.41% 12.84% -76.08% -26.81% 0.32% 0.00% 1.49% -
ROE 1.23% 0.90% -21.95% -7.53% 0.06% -1.25% 0.29% -
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 7.10 4.60 11.83 21.63 30.97 19.76 47.00 -27.01%
EPS 0.79 0.61 -9.00 -5.80 0.10 -1.90 0.70 2.03%
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 1.22 0.81 2.04 3.76 2.95 2.34 2.64 -12.06%
EPS 0.14 0.10 -1.55 -1.01 0.01 -0.22 0.04 23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1111 0.1166 0.0707 0.1337 0.1611 0.1799 0.1341 -3.08%
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 11.27 14.13 6.85 4.30 5.78 6.17 9.57 2.76%
P/EPS 101.27 109.98 -9.00 -16.03 1,790.00 -64.21 642.86 -26.49%
EY 0.99 0.91 -11.11 -6.24 0.06 -1.56 0.16 35.47%
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 10.85 13.47 6.76 4.30 3.97 6.22 5.74 11.18%
P/EPS 97.47 104.91 -8.89 -16.03 1,230.00 -64.74 385.71 -20.47%
EY 1.03 0.95 -11.25 -6.24 0.08 -1.54 0.26 25.77%
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