[AASIA] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -134.5%
YoY- -177.42%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 28,686 70,460 105,254 120,552 83,690 86,919 103,512 1.37%
PBT 1,977 -17,879 -40,666 -1,287 6,772 9,993 15,306 2.19%
Tax -1,131 -10,919 -1,302 -3,605 3,639 -2,514 -4,432 1.46%
NP 846 -28,798 -41,968 -4,892 10,411 7,479 10,874 2.75%
-
NP to SH 697 -28,798 -41,968 -4,892 6,319 7,479 10,874 2.96%
-
Tax Rate 57.21% - - - -53.74% 25.16% 28.96% -
Total Cost 27,840 99,258 147,222 125,444 73,279 79,440 92,638 1.28%
-
Net Worth 91,736 51,197 82,433 124,738 80,321 95,114 82,900 -0.10%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - 3,991 2,705 - 2,005 -
Div Payout % - - - 0.00% 42.81% - 18.44% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 91,736 51,197 82,433 124,738 80,321 95,114 82,900 -0.10%
NOSH 125,666 121,900 119,468 119,940 80,321 52,260 41,450 -1.17%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 2.95% -40.87% -39.87% -4.06% 12.44% 8.60% 10.51% -
ROE 0.76% -56.25% -50.91% -3.92% 7.87% 7.86% 13.12% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 22.83 57.80 88.10 100.51 104.19 166.32 249.73 2.57%
EPS 0.55 -23.62 -35.13 -4.08 7.87 14.31 26.23 4.19%
DPS 0.00 0.00 0.00 3.33 3.37 0.00 4.84 -
NAPS 0.73 0.42 0.69 1.04 1.00 1.82 2.00 1.07%
Adjusted Per Share Value based on latest NOSH - 119,940
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 4.14 10.18 15.20 17.41 12.09 12.55 14.95 1.37%
EPS 0.10 -4.16 -6.06 -0.71 0.91 1.08 1.57 2.97%
DPS 0.00 0.00 0.00 0.58 0.39 0.00 0.29 -
NAPS 0.1325 0.0739 0.1191 0.1802 0.116 0.1374 0.1197 -0.10%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 0.71 0.79 0.85 1.00 1.08 1.90 0.00 -
P/RPS 3.11 1.37 0.96 0.99 1.04 1.14 0.00 -100.00%
P/EPS 128.01 -3.34 -2.42 -24.52 13.73 13.28 0.00 -100.00%
EY 0.78 -29.90 -41.33 -4.08 7.28 7.53 0.00 -100.00%
DY 0.00 0.00 0.00 3.33 3.12 0.00 0.00 -
P/NAPS 0.97 1.88 1.23 0.96 1.08 1.04 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/11/05 26/11/04 20/11/03 26/11/02 27/11/01 05/12/00 - -
Price 0.65 0.68 0.92 1.01 1.48 1.48 0.00 -
P/RPS 2.85 1.18 1.04 1.00 1.42 0.89 0.00 -100.00%
P/EPS 117.19 -2.88 -2.62 -24.76 18.81 10.34 0.00 -100.00%
EY 0.85 -34.74 -38.18 -4.04 5.32 9.67 0.00 -100.00%
DY 0.00 0.00 0.00 3.29 2.28 0.00 0.00 -
P/NAPS 0.89 1.62 1.33 0.97 1.48 0.81 0.00 -100.00%

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