[AASIA] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -1.96%
YoY- 1089.11%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 34,354 32,616 34,640 34,717 31,446 28,976 27,424 16.25%
PBT 9,624 11,720 9,915 9,445 7,546 7,260 -9,798 -
Tax -2,048 -816 -3,364 -2,192 -82 -1,236 -3,185 -25.56%
NP 7,576 10,904 6,551 7,253 7,464 6,024 -12,983 -
-
NP to SH 5,796 9,452 4,696 4,804 4,900 6,024 -12,983 -
-
Tax Rate 21.28% 6.96% 33.93% 23.21% 1.09% 17.02% - -
Total Cost 26,778 21,712 28,089 27,464 23,982 22,952 40,407 -24.04%
-
Net Worth 107,094 106,742 106,728 78,521 77,343 75,661 104,391 1.72%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 8,382 - 1,799 2,402 - - - -
Div Payout % 144.63% - 38.31% 50.00% - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 107,094 106,742 106,728 78,521 77,343 75,661 104,391 1.72%
NOSH 119,752 119,949 119,946 120,100 120,098 120,480 119,990 -0.13%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 22.05% 33.43% 18.91% 20.89% 23.74% 20.79% -47.34% -
ROE 5.41% 8.85% 4.40% 6.12% 6.34% 7.96% -12.44% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 28.69 27.19 28.88 28.91 26.18 24.05 22.86 16.39%
EPS 4.84 7.88 3.91 4.00 4.08 5.00 -10.82 -
DPS 7.00 0.00 1.50 2.00 0.00 0.00 0.00 -
NAPS 0.8943 0.8899 0.8898 0.6538 0.644 0.628 0.87 1.85%
Adjusted Per Share Value based on latest NOSH - 119,758
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.21 4.94 5.25 5.26 4.76 4.39 4.16 16.23%
EPS 0.88 1.43 0.71 0.73 0.74 0.91 -1.97 -
DPS 1.27 0.00 0.27 0.36 0.00 0.00 0.00 -
NAPS 0.1623 0.1617 0.1617 0.119 0.1172 0.1146 0.1582 1.72%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.99 0.90 0.72 0.75 0.80 0.69 0.65 -
P/RPS 3.45 3.31 2.49 2.59 3.06 2.87 2.84 13.89%
P/EPS 20.45 11.42 18.39 18.75 19.61 13.80 -6.01 -
EY 4.89 8.76 5.44 5.33 5.10 7.25 -16.65 -
DY 7.07 0.00 2.08 2.67 0.00 0.00 0.00 -
P/NAPS 1.11 1.01 0.81 1.15 1.24 1.10 0.75 29.96%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 10/05/07 28/02/07 22/11/06 23/08/06 13/06/06 28/02/06 -
Price 0.90 0.94 0.97 0.72 0.77 0.78 0.66 -
P/RPS 3.14 3.46 3.36 2.49 2.94 3.24 2.89 5.70%
P/EPS 18.60 11.93 24.78 18.00 18.87 15.60 -6.10 -
EY 5.38 8.38 4.04 5.56 5.30 6.41 -16.39 -
DY 7.78 0.00 1.55 2.78 0.00 0.00 0.00 -
P/NAPS 1.01 1.06 1.09 1.10 1.20 1.24 0.76 20.93%

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