[AASIA] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -18.66%
YoY- 131.79%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 32,616 34,640 34,717 31,446 28,976 27,424 26,488 14.89%
PBT 11,720 9,915 9,445 7,546 7,260 -9,798 2,172 207.95%
Tax -816 -3,364 -2,192 -82 -1,236 -3,185 0 -
NP 10,904 6,551 7,253 7,464 6,024 -12,983 2,172 193.47%
-
NP to SH 9,452 4,696 4,804 4,900 6,024 -12,983 404 719.58%
-
Tax Rate 6.96% 33.93% 23.21% 1.09% 17.02% - 0.00% -
Total Cost 21,712 28,089 27,464 23,982 22,952 40,407 24,316 -7.27%
-
Net Worth 106,742 106,728 78,521 77,343 75,661 104,391 73,730 28.00%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 1,799 2,402 - - - - -
Div Payout % - 38.31% 50.00% - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 106,742 106,728 78,521 77,343 75,661 104,391 73,730 28.00%
NOSH 119,949 119,946 120,100 120,098 120,480 119,990 100,999 12.15%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 33.43% 18.91% 20.89% 23.74% 20.79% -47.34% 8.20% -
ROE 8.85% 4.40% 6.12% 6.34% 7.96% -12.44% 0.55% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 27.19 28.88 28.91 26.18 24.05 22.86 26.23 2.42%
EPS 7.88 3.91 4.00 4.08 5.00 -10.82 0.33 730.83%
DPS 0.00 1.50 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.8899 0.8898 0.6538 0.644 0.628 0.87 0.73 14.12%
Adjusted Per Share Value based on latest NOSH - 119,493
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 4.94 5.25 5.26 4.76 4.39 4.16 4.01 14.93%
EPS 1.43 0.71 0.73 0.74 0.91 -1.97 0.06 729.77%
DPS 0.00 0.27 0.36 0.00 0.00 0.00 0.00 -
NAPS 0.1617 0.1617 0.119 0.1172 0.1146 0.1582 0.1117 27.99%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.90 0.72 0.75 0.80 0.69 0.65 0.71 -
P/RPS 3.31 2.49 2.59 3.06 2.87 2.84 2.71 14.27%
P/EPS 11.42 18.39 18.75 19.61 13.80 -6.01 177.50 -83.97%
EY 8.76 5.44 5.33 5.10 7.25 -16.65 0.56 526.52%
DY 0.00 2.08 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.81 1.15 1.24 1.10 0.75 0.97 2.73%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 10/05/07 28/02/07 22/11/06 23/08/06 13/06/06 28/02/06 30/11/05 -
Price 0.94 0.97 0.72 0.77 0.78 0.66 0.65 -
P/RPS 3.46 3.36 2.49 2.94 3.24 2.89 2.48 24.88%
P/EPS 11.93 24.78 18.00 18.87 15.60 -6.10 162.50 -82.49%
EY 8.38 4.04 5.56 5.30 6.41 -16.39 0.62 468.31%
DY 0.00 1.55 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.09 1.10 1.20 1.24 0.76 0.89 12.37%

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