[AASIA] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 91.12%
YoY- 69.32%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 29,960 38,497 44,162 47,438 42,908 35,614 36,296 -11.99%
PBT 7,888 18,479 23,197 24,698 15,844 14,378 13,952 -31.60%
Tax -3,820 -5,816 -6,269 -6,800 -5,236 -5,143 -4,440 -9.53%
NP 4,068 12,663 16,928 17,898 10,608 9,235 9,512 -43.20%
-
NP to SH 820 6,567 9,397 9,946 5,204 4,379 5,248 -70.95%
-
Tax Rate 48.43% 31.47% 27.03% 27.53% 33.05% 35.77% 31.82% -
Total Cost 25,892 25,834 27,234 29,540 32,300 26,379 26,784 -2.23%
-
Net Worth 152,833 151,953 122,457 122,234 118,884 117,161 118,487 18.47%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 2,401 3,201 4,804 - 2,401 3,199 -
Div Payout % - 36.56% 34.07% 48.31% - 54.83% 60.98% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 152,833 151,953 122,457 122,234 118,884 117,161 118,487 18.47%
NOSH 120,588 120,054 120,068 120,120 120,462 120,055 119,999 0.32%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 13.58% 32.89% 38.33% 37.73% 24.72% 25.93% 26.21% -
ROE 0.54% 4.32% 7.67% 8.14% 4.38% 3.74% 4.43% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 24.84 32.07 36.78 39.49 35.62 29.66 30.25 -12.29%
EPS 0.68 5.47 7.83 8.28 4.32 3.65 4.37 -71.03%
DPS 0.00 2.00 2.67 4.00 0.00 2.00 2.67 -
NAPS 1.2674 1.2657 1.0199 1.0176 0.9869 0.9759 0.9874 18.09%
Adjusted Per Share Value based on latest NOSH - 120,048
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.33 5.56 6.38 6.85 6.20 5.14 5.24 -11.93%
EPS 0.12 0.95 1.36 1.44 0.75 0.63 0.76 -70.75%
DPS 0.00 0.35 0.46 0.69 0.00 0.35 0.46 -
NAPS 0.2207 0.2195 0.1769 0.1765 0.1717 0.1692 0.1711 18.47%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.24 1.32 1.02 1.23 1.20 1.22 1.05 -
P/RPS 4.99 4.12 2.77 3.11 3.37 4.11 3.47 27.37%
P/EPS 182.35 24.13 13.03 14.86 27.78 33.45 24.01 285.89%
EY 0.55 4.14 7.67 6.73 3.60 2.99 4.17 -74.05%
DY 0.00 1.52 2.61 3.25 0.00 1.64 2.54 -
P/NAPS 0.98 1.04 1.00 1.21 1.22 1.25 1.06 -5.09%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 29/02/12 22/11/11 26/08/11 16/05/11 28/02/11 09/11/10 -
Price 1.13 1.29 1.24 1.22 1.19 1.13 1.12 -
P/RPS 4.55 4.02 3.37 3.09 3.34 3.81 3.70 14.76%
P/EPS 166.18 23.58 15.84 14.73 27.55 30.98 25.61 247.49%
EY 0.60 4.24 6.31 6.79 3.63 3.23 3.90 -71.25%
DY 0.00 1.55 2.15 3.28 0.00 1.77 2.38 -
P/NAPS 0.89 1.02 1.22 1.20 1.21 1.16 1.13 -14.70%

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