[AASIA] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -38.68%
YoY- 18.29%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 66,492 46,506 42,864 34,354 32,616 34,640 34,717 54.16%
PBT 17,992 16,828 18,129 9,624 11,720 9,915 9,445 53.60%
Tax -5,296 -3,194 -2,650 -2,048 -816 -3,364 -2,192 79.95%
NP 12,696 13,634 15,478 7,576 10,904 6,551 7,253 45.19%
-
NP to SH 7,488 11,004 13,025 5,796 9,452 4,696 4,804 34.39%
-
Tax Rate 29.44% 18.98% 14.62% 21.28% 6.96% 33.93% 23.21% -
Total Cost 53,796 32,872 27,385 26,778 21,712 28,089 27,464 56.48%
-
Net Worth 117,432 115,602 114,203 107,094 106,742 106,728 78,521 30.74%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 24,000 - 5,600 8,382 - 1,799 2,402 363.25%
Div Payout % 320.51% - 43.00% 144.63% - 38.31% 50.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 117,432 115,602 114,203 107,094 106,742 106,728 78,521 30.74%
NOSH 120,000 120,044 120,012 119,752 119,949 119,946 120,100 -0.05%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 19.09% 29.32% 36.11% 22.05% 33.43% 18.91% 20.89% -
ROE 6.38% 9.52% 11.41% 5.41% 8.85% 4.40% 6.12% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 55.41 38.74 35.72 28.69 27.19 28.88 28.91 54.23%
EPS 6.24 9.17 10.85 4.84 7.88 3.91 4.00 34.47%
DPS 20.00 0.00 4.67 7.00 0.00 1.50 2.00 363.50%
NAPS 0.9786 0.963 0.9516 0.8943 0.8899 0.8898 0.6538 30.81%
Adjusted Per Share Value based on latest NOSH - 118,888
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 10.07 7.05 6.49 5.21 4.94 5.25 5.26 54.11%
EPS 1.13 1.67 1.97 0.88 1.43 0.71 0.73 33.77%
DPS 3.64 0.00 0.85 1.27 0.00 0.27 0.36 366.93%
NAPS 0.1779 0.1752 0.173 0.1623 0.1617 0.1617 0.119 30.71%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.24 1.38 0.98 0.99 0.90 0.72 0.75 -
P/RPS 2.24 3.56 2.74 3.45 3.31 2.49 2.59 -9.21%
P/EPS 19.87 15.05 9.03 20.45 11.42 18.39 18.75 3.93%
EY 5.03 6.64 11.07 4.89 8.76 5.44 5.33 -3.78%
DY 16.13 0.00 4.76 7.07 0.00 2.08 2.67 231.33%
P/NAPS 1.27 1.43 1.03 1.11 1.01 0.81 1.15 6.83%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/04/08 29/02/08 30/11/07 16/08/07 10/05/07 28/02/07 22/11/06 -
Price 1.21 1.29 1.33 0.90 0.94 0.97 0.72 -
P/RPS 2.18 3.33 3.72 3.14 3.46 3.36 2.49 -8.47%
P/EPS 19.39 14.07 12.25 18.60 11.93 24.78 18.00 5.07%
EY 5.16 7.11 8.16 5.38 8.38 4.04 5.56 -4.85%
DY 16.53 0.00 3.51 7.78 0.00 1.55 2.78 227.85%
P/NAPS 1.24 1.34 1.40 1.01 1.06 1.09 1.10 8.30%

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