[AASIA] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -127.39%
YoY- -205.16%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 38,136 34,768 45,184 45,221 43,452 36,552 78,684 -38.37%
PBT 14,012 11,372 2,263 -3,350 2,664 3,620 19,913 -20.93%
Tax -4,234 -4,308 -4,951 -3,476 -3,362 -2,204 -5,715 -18.16%
NP 9,778 7,064 -2,688 -6,826 -698 1,416 14,198 -22.06%
-
NP to SH 5,874 2,544 -5,964 -9,000 -3,958 -728 9,054 -25.11%
-
Tax Rate 30.22% 37.88% 218.78% - 126.20% 60.88% 28.70% -
Total Cost 28,358 27,704 47,872 52,047 44,150 35,136 64,486 -42.25%
-
Net Worth 117,372 115,188 114,472 113,682 116,401 124,864 121,503 -2.28%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,795 - 4,197 5,595 8,395 - - -
Div Payout % 81.63% - 0.00% 0.00% 0.00% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 117,372 115,188 114,472 113,682 116,401 124,864 121,503 -2.28%
NOSH 119,877 120,000 119,917 119,893 119,939 121,333 119,920 -0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 25.64% 20.32% -5.95% -15.10% -1.61% 3.87% 18.04% -
ROE 5.00% 2.21% -5.21% -7.92% -3.40% -0.58% 7.45% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 31.81 28.97 37.68 37.72 36.23 30.13 65.61 -38.36%
EPS 4.90 2.12 -4.97 -7.51 -3.30 -0.60 7.55 -25.09%
DPS 4.00 0.00 3.50 4.67 7.00 0.00 0.00 -
NAPS 0.9791 0.9599 0.9546 0.9482 0.9705 1.0291 1.0132 -2.26%
Adjusted Per Share Value based on latest NOSH - 119,938
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.78 5.27 6.85 6.85 6.58 5.54 11.92 -38.36%
EPS 0.89 0.39 -0.90 -1.36 -0.60 -0.11 1.37 -25.05%
DPS 0.73 0.00 0.64 0.85 1.27 0.00 0.00 -
NAPS 0.1778 0.1745 0.1734 0.1723 0.1764 0.1892 0.1841 -2.30%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.00 1.00 1.10 1.02 1.08 0.95 0.85 -
P/RPS 3.14 3.45 2.92 2.70 2.98 3.15 1.30 80.31%
P/EPS 20.41 47.17 -22.12 -13.59 -32.73 -158.33 11.26 48.82%
EY 4.90 2.12 -4.52 -7.36 -3.06 -0.63 8.88 -32.79%
DY 4.00 0.00 3.18 4.58 6.48 0.00 0.00 -
P/NAPS 1.02 1.04 1.15 1.08 1.11 0.92 0.84 13.85%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 10/05/10 25/02/10 25/11/09 28/08/09 05/05/09 27/02/09 -
Price 0.98 1.09 1.02 1.01 1.05 0.96 0.95 -
P/RPS 3.08 3.76 2.71 2.68 2.90 3.19 1.45 65.47%
P/EPS 20.00 51.42 -20.51 -13.45 -31.82 -160.00 12.58 36.33%
EY 5.00 1.94 -4.88 -7.43 -3.14 -0.63 7.95 -26.65%
DY 4.08 0.00 3.43 4.62 6.67 0.00 0.00 -
P/NAPS 1.00 1.14 1.07 1.07 1.08 0.93 0.94 4.22%

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