[AASIA] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 124.73%
YoY- 171.14%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 92,606 66,492 46,506 42,864 34,354 32,616 34,640 92.73%
PBT 28,766 17,992 16,828 18,129 9,624 11,720 9,915 103.55%
Tax -6,908 -5,296 -3,194 -2,650 -2,048 -816 -3,364 61.62%
NP 21,858 12,696 13,634 15,478 7,576 10,904 6,551 123.45%
-
NP to SH 15,058 7,488 11,004 13,025 5,796 9,452 4,696 117.60%
-
Tax Rate 24.01% 29.44% 18.98% 14.62% 21.28% 6.96% 33.93% -
Total Cost 70,748 53,796 32,872 27,385 26,778 21,712 28,089 85.22%
-
Net Worth 118,734 117,432 115,602 114,203 107,094 106,742 106,728 7.37%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 12,007 24,000 - 5,600 8,382 - 1,799 254.89%
Div Payout % 79.74% 320.51% - 43.00% 144.63% - 38.31% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 118,734 117,432 115,602 114,203 107,094 106,742 106,728 7.37%
NOSH 120,079 120,000 120,044 120,012 119,752 119,949 119,946 0.07%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 23.60% 19.09% 29.32% 36.11% 22.05% 33.43% 18.91% -
ROE 12.68% 6.38% 9.52% 11.41% 5.41% 8.85% 4.40% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 77.12 55.41 38.74 35.72 28.69 27.19 28.88 92.59%
EPS 12.54 6.24 9.17 10.85 4.84 7.88 3.91 117.63%
DPS 10.00 20.00 0.00 4.67 7.00 0.00 1.50 254.62%
NAPS 0.9888 0.9786 0.963 0.9516 0.8943 0.8899 0.8898 7.29%
Adjusted Per Share Value based on latest NOSH - 119,912
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 13.38 9.60 6.72 6.19 4.96 4.71 5.00 92.86%
EPS 2.17 1.08 1.59 1.88 0.84 1.37 0.68 116.90%
DPS 1.73 3.47 0.00 0.81 1.21 0.00 0.26 254.17%
NAPS 0.1715 0.1696 0.167 0.1649 0.1547 0.1542 0.1542 7.35%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.10 1.24 1.38 0.98 0.99 0.90 0.72 -
P/RPS 1.43 2.24 3.56 2.74 3.45 3.31 2.49 -30.93%
P/EPS 8.77 19.87 15.05 9.03 20.45 11.42 18.39 -38.98%
EY 11.40 5.03 6.64 11.07 4.89 8.76 5.44 63.83%
DY 9.09 16.13 0.00 4.76 7.07 0.00 2.08 167.54%
P/NAPS 1.11 1.27 1.43 1.03 1.11 1.01 0.81 23.39%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 29/04/08 29/02/08 30/11/07 16/08/07 10/05/07 28/02/07 -
Price 1.03 1.21 1.29 1.33 0.90 0.94 0.97 -
P/RPS 1.34 2.18 3.33 3.72 3.14 3.46 3.36 -45.84%
P/EPS 8.21 19.39 14.07 12.25 18.60 11.93 24.78 -52.15%
EY 12.17 5.16 7.11 8.16 5.38 8.38 4.04 108.72%
DY 9.71 16.53 0.00 3.51 7.78 0.00 1.55 240.20%
P/NAPS 1.04 1.24 1.34 1.40 1.01 1.06 1.09 -3.08%

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