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

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -15.61%
YoY- -383.24%
Quarter Report
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 29,264 44,194 96,320 103,591 119,674 68,117 95,675 -17.90%
PBT -9,390 1,227 -32,429 -36,015 18,517 -827 14,689 -
Tax -2,783 -10,029 -3,252 451 -4,404 3,716 -2,491 1.86%
NP -12,173 -8,802 -35,681 -35,564 14,113 2,889 12,198 -
-
NP to SH -12,251 -8,802 -35,681 -35,564 12,556 354 12,198 -
-
Tax Rate - 817.36% - - 23.78% - 16.96% -
Total Cost 41,437 52,996 132,001 139,155 105,561 65,228 83,477 -11.01%
-
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 - - - - 3,991 2,705 - -
Div Payout % - - - - 31.79% 764.12% - -
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 -41.60% -19.92% -37.04% -34.33% 11.79% 4.24% 12.75% -
ROE -16.19% -12.58% -59.40% -35.21% 9.27% 0.29% 12.66% -
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 24.29 41.05 84.99 85.12 149.29 85.99 237.30 -31.59%
EPS -10.17 -8.18 -31.48 -29.22 15.66 0.45 30.25 -
DPS 0.00 0.00 0.00 0.00 4.98 3.41 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 4.23 6.38 13.91 14.96 17.28 9.84 13.82 -17.89%
EPS -1.77 -1.27 -5.15 -5.14 1.81 0.05 1.76 -
DPS 0.00 0.00 0.00 0.00 0.58 0.39 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 2.84 1.85 1.06 1.00 1.28 1.33 2.40 2.84%
P/EPS -6.79 -9.30 -2.86 -2.91 12.19 255.11 18.84 -
EY -14.74 -10.76 -34.98 -34.38 8.20 0.39 5.31 -
DY 0.00 0.00 0.00 0.00 2.61 3.00 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 - -
Price 0.78 0.68 0.82 1.02 1.93 1.32 0.00 -
P/RPS 3.21 1.66 0.96 1.20 1.29 1.54 0.00 -
P/EPS -7.67 -8.32 -2.60 -3.49 12.32 295.39 0.00 -
EY -13.04 -12.02 -38.39 -28.65 8.12 0.34 0.00 -
DY 0.00 0.00 0.00 0.00 2.58 2.59 0.00 -
P/NAPS 1.24 1.05 1.55 1.23 1.14 0.86 0.00 -

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