[AASIA] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -5.52%
YoY- 79.07%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 32,348 29,960 38,497 44,162 47,438 42,908 35,614 -6.21%
PBT 10,046 7,888 18,479 23,197 24,698 15,844 14,378 -21.27%
Tax -4,612 -3,820 -5,816 -6,269 -6,800 -5,236 -5,143 -7.01%
NP 5,434 4,068 12,663 16,928 17,898 10,608 9,235 -29.80%
-
NP to SH 1,362 820 6,567 9,397 9,946 5,204 4,379 -54.12%
-
Tax Rate 45.91% 48.43% 31.47% 27.03% 27.53% 33.05% 35.77% -
Total Cost 26,914 25,892 25,834 27,234 29,540 32,300 26,379 1.34%
-
Net Worth 151,898 152,833 151,953 122,457 122,234 118,884 117,161 18.91%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 7,168 - 2,401 3,201 4,804 - 2,401 107.47%
Div Payout % 526.32% - 36.56% 34.07% 48.31% - 54.83% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 151,898 152,833 151,953 122,457 122,234 118,884 117,161 18.91%
NOSH 119,473 120,588 120,054 120,068 120,120 120,462 120,055 -0.32%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 16.80% 13.58% 32.89% 38.33% 37.73% 24.72% 25.93% -
ROE 0.90% 0.54% 4.32% 7.67% 8.14% 4.38% 3.74% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 27.08 24.84 32.07 36.78 39.49 35.62 29.66 -5.89%
EPS 1.14 0.68 5.47 7.83 8.28 4.32 3.65 -53.99%
DPS 6.00 0.00 2.00 2.67 4.00 0.00 2.00 108.14%
NAPS 1.2714 1.2674 1.2657 1.0199 1.0176 0.9869 0.9759 19.30%
Adjusted Per Share Value based on latest NOSH - 119,942
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.90 4.54 5.83 6.69 7.19 6.50 5.40 -6.27%
EPS 0.21 0.12 1.00 1.42 1.51 0.79 0.66 -53.42%
DPS 1.09 0.00 0.36 0.49 0.73 0.00 0.36 109.43%
NAPS 0.2302 0.2316 0.2302 0.1855 0.1852 0.1801 0.1775 18.94%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.30 1.24 1.32 1.02 1.23 1.20 1.22 -
P/RPS 4.80 4.99 4.12 2.77 3.11 3.37 4.11 10.91%
P/EPS 114.04 182.35 24.13 13.03 14.86 27.78 33.45 126.68%
EY 0.88 0.55 4.14 7.67 6.73 3.60 2.99 -55.78%
DY 4.62 0.00 1.52 2.61 3.25 0.00 1.64 99.59%
P/NAPS 1.02 0.98 1.04 1.00 1.21 1.22 1.25 -12.68%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 23/05/12 29/02/12 22/11/11 26/08/11 16/05/11 28/02/11 -
Price 1.20 1.13 1.29 1.24 1.22 1.19 1.13 -
P/RPS 4.43 4.55 4.02 3.37 3.09 3.34 3.81 10.58%
P/EPS 105.26 166.18 23.58 15.84 14.73 27.55 30.98 126.17%
EY 0.95 0.60 4.24 6.31 6.79 3.63 3.23 -55.80%
DY 5.00 0.00 1.55 2.15 3.28 0.00 1.77 99.95%
P/NAPS 0.94 0.89 1.02 1.22 1.20 1.21 1.16 -13.09%

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