[AASIA] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -43.16%
YoY- -34.29%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 43,452 36,552 78,684 86,148 92,606 66,492 46,506 -4.43%
PBT 2,664 3,620 19,913 20,582 28,766 17,992 16,828 -70.76%
Tax -3,362 -2,204 -5,715 -6,074 -6,908 -5,296 -3,194 3.47%
NP -698 1,416 14,198 14,508 21,858 12,696 13,634 -
-
NP to SH -3,958 -728 9,054 8,558 15,058 7,488 11,004 -
-
Tax Rate 126.20% 60.88% 28.70% 29.51% 24.01% 29.44% 18.98% -
Total Cost 44,150 35,136 64,486 71,640 70,748 53,796 32,872 21.75%
-
Net Worth 116,401 124,864 121,503 117,521 118,734 117,432 115,602 0.46%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 8,395 - - - 12,007 24,000 - -
Div Payout % 0.00% - - - 79.74% 320.51% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 116,401 124,864 121,503 117,521 118,734 117,432 115,602 0.46%
NOSH 119,939 121,333 119,920 119,981 120,079 120,000 120,044 -0.05%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -1.61% 3.87% 18.04% 16.84% 23.60% 19.09% 29.32% -
ROE -3.40% -0.58% 7.45% 7.28% 12.68% 6.38% 9.52% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 36.23 30.13 65.61 71.80 77.12 55.41 38.74 -4.37%
EPS -3.30 -0.60 7.55 7.13 12.54 6.24 9.17 -
DPS 7.00 0.00 0.00 0.00 10.00 20.00 0.00 -
NAPS 0.9705 1.0291 1.0132 0.9795 0.9888 0.9786 0.963 0.51%
Adjusted Per Share Value based on latest NOSH - 119,354
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.58 5.54 11.92 13.05 14.03 10.07 7.05 -4.49%
EPS -0.60 -0.11 1.37 1.30 2.28 1.13 1.67 -
DPS 1.27 0.00 0.00 0.00 1.82 3.64 0.00 -
NAPS 0.1764 0.1892 0.1841 0.1781 0.1799 0.1779 0.1752 0.45%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.08 0.95 0.85 1.01 1.10 1.24 1.38 -
P/RPS 2.98 3.15 1.30 1.41 1.43 2.24 3.56 -11.18%
P/EPS -32.73 -158.33 11.26 14.16 8.77 19.87 15.05 -
EY -3.06 -0.63 8.88 7.06 11.40 5.03 6.64 -
DY 6.48 0.00 0.00 0.00 9.09 16.13 0.00 -
P/NAPS 1.11 0.92 0.84 1.03 1.11 1.27 1.43 -15.55%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 05/05/09 27/02/09 21/11/08 26/08/08 29/04/08 29/02/08 -
Price 1.05 0.96 0.95 0.83 1.03 1.21 1.29 -
P/RPS 2.90 3.19 1.45 1.16 1.34 2.18 3.33 -8.81%
P/EPS -31.82 -160.00 12.58 11.64 8.21 19.39 14.07 -
EY -3.14 -0.63 7.95 8.59 12.17 5.16 7.11 -
DY 6.67 0.00 0.00 0.00 9.71 16.53 0.00 -
P/NAPS 1.08 0.93 0.94 0.85 1.04 1.24 1.34 -13.40%

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