[AASIA] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock

[AASIA] ASTRAL ASIA BHD

Announcement Date

29-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- -15.52%

YoY- 134.33%

Quarter Report

AASIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	86,148	92,606	66,492	46,506	42,864	34,354	32,616	90.73%
YoY %	-6.97%	39.27%	42.98%	8.50%	24.77%	5.33%	-	-
Horiz. %	264.13%	283.93%	203.86%	142.59%	131.42%	105.33%	100.00%	-
PBT	20,582	28,766	17,992	16,828	18,129	9,624	11,720	45.41%
YoY %	-28.45%	59.88%	6.92%	-7.18%	88.37%	-17.88%	-	-
Horiz. %	175.61%	245.44%	153.52%	143.58%	154.68%	82.12%	100.00%	-
Tax	-6,074	-6,908	-5,296	-3,194	-2,650	-2,048	-816	279.84%
YoY %	12.07%	-30.44%	-65.81%	-20.53%	-29.39%	-150.98%	-	-
Horiz. %	744.36%	846.57%	649.02%	391.42%	324.75%	250.98%	100.00%	-
NP	14,508	21,858	12,696	13,634	15,478	7,576	10,904	20.90%
YoY %	-33.63%	72.16%	-6.88%	-11.91%	104.30%	-30.52%	-	-
Horiz. %	133.05%	200.46%	116.43%	125.04%	141.95%	69.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,558	15,058	7,488	11,004	13,025	5,796	9,452	-6.39%
YoY %	-43.17%	101.10%	-31.95%	-15.52%	124.72%	-38.68%	-	-
Horiz. %	90.54%	159.31%	79.22%	116.42%	137.80%	61.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.51%	24.01%	29.44%	18.98%	14.62%	21.28%	6.96%	-
YoY %	22.91%	-18.44%	55.11%	29.82%	-31.30%	205.75%	-	-
Horiz. %	423.99%	344.97%	422.99%	272.70%	210.06%	305.75%	100.00%	-
Total Cost	71,640	70,748	53,796	32,872	27,385	26,778	21,712	121.15%
YoY %	1.26%	31.51%	63.65%	20.04%	2.27%	23.33%	-	-
Horiz. %	329.96%	325.85%	247.77%	151.40%	126.13%	123.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	117,521	118,734	117,432	115,602	114,203	107,094	106,742	6.60%
YoY %	-1.02%	1.11%	1.58%	1.23%	6.64%	0.33%	-	-
Horiz. %	110.10%	111.23%	110.01%	108.30%	106.99%	100.33%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	-	12,007	24,000	-	5,600	8,382	-	-
YoY %	-	-49.97%	0.00%	-	-33.19%	0.00%	-	-
Horiz. %	-	143.25%	286.33%	-	66.81%	100.00%	-	-
Div Payout %	-	79.74%	320.51%	-	43.00%	144.63%	-	-
YoY %	-	-75.12%	0.00%	-	-70.27%	0.00%	-	-
Horiz. %	-	55.13%	221.61%	-	29.73%	100.00%	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	117,521	118,734	117,432	115,602	114,203	107,094	106,742	6.60%
YoY %	-1.02%	1.11%	1.58%	1.23%	6.64%	0.33%	-	-
Horiz. %	110.10%	111.23%	110.01%	108.30%	106.99%	100.33%	100.00%	-
NOSH	119,981	120,079	120,000	120,044	120,012	119,752	119,949	0.01%
YoY %	-0.08%	0.07%	-0.04%	0.03%	0.22%	-0.16%	-	-
Horiz. %	100.03%	100.11%	100.04%	100.08%	100.05%	99.84%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	16.84%	23.60%	19.09%	29.32%	36.11%	22.05%	33.43%	-
YoY %	-28.64%	23.62%	-34.89%	-18.80%	63.76%	-34.04%	-	-
Horiz. %	50.37%	70.60%	57.10%	87.71%	108.02%	65.96%	100.00%	-
ROE	7.28%	12.68%	6.38%	9.52%	11.41%	5.41%	8.85%	-
YoY %	-42.59%	98.75%	-32.98%	-16.56%	110.91%	-38.87%	-	-
Horiz. %	82.26%	143.28%	72.09%	107.57%	128.93%	61.13%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	71.80	77.12	55.41	38.74	35.72	28.69	27.19	90.71%
YoY %	-6.90%	39.18%	43.03%	8.45%	24.50%	5.52%	-	-
Horiz. %	264.07%	283.63%	203.79%	142.48%	131.37%	105.52%	100.00%	-
EPS	7.13	12.54	6.24	9.17	10.85	4.84	7.88	-6.43%
YoY %	-43.14%	100.96%	-31.95%	-15.48%	124.17%	-38.58%	-	-
Horiz. %	90.48%	159.14%	79.19%	116.37%	137.69%	61.42%	100.00%	-
DPS	0.00	10.00	20.00	0.00	4.67	7.00	0.00	-
YoY %	0.00%	-50.00%	0.00%	0.00%	-33.29%	0.00%	-	-
Horiz. %	0.00%	142.86%	285.71%	0.00%	66.71%	100.00%	-	-
NAPS	0.9795	0.9888	0.9786	0.963	0.9516	0.8943	0.8899	6.58%
YoY %	-0.94%	1.04%	1.62%	1.20%	6.41%	0.49%	-	-
Horiz. %	110.07%	111.11%	109.97%	108.21%	106.93%	100.49%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 120,344
RPS	12.44	13.38	9.60	6.72	6.19	4.96	4.71	90.73%
YoY %	-7.03%	39.38%	42.86%	8.56%	24.80%	5.31%	-	-
Horiz. %	264.12%	284.08%	203.82%	142.68%	131.42%	105.31%	100.00%	-
EPS	1.24	2.17	1.08	1.59	1.88	0.84	1.37	-6.41%
YoY %	-42.86%	100.93%	-32.08%	-15.43%	123.81%	-38.69%	-	-
Horiz. %	90.51%	158.39%	78.83%	116.06%	137.23%	61.31%	100.00%	-
DPS	0.00	1.73	3.47	0.00	0.81	1.21	0.00	-
YoY %	0.00%	-50.14%	0.00%	0.00%	-33.06%	0.00%	-	-
Horiz. %	0.00%	142.98%	286.78%	0.00%	66.94%	100.00%	-	-
NAPS	0.1697	0.1715	0.1696	0.167	0.1649	0.1547	0.1542	6.57%
YoY %	-1.05%	1.12%	1.56%	1.27%	6.59%	0.32%	-	-
Horiz. %	110.05%	111.22%	109.99%	108.30%	106.94%	100.32%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.01	1.10	1.24	1.38	0.98	0.99	0.90	-
P/RPS	1.41	1.43	2.24	3.56	2.74	3.45	3.31	-43.29%
YoY %	-1.40%	-36.16%	-37.08%	29.93%	-20.58%	4.23%	-	-
Horiz. %	42.60%	43.20%	67.67%	107.55%	82.78%	104.23%	100.00%	-
P/EPS	14.16	8.77	19.87	15.05	9.03	20.45	11.42	15.37%
YoY %	61.46%	-55.86%	32.03%	66.67%	-55.84%	79.07%	-	-
Horiz. %	123.99%	76.80%	173.99%	131.79%	79.07%	179.07%	100.00%	-
EY	7.06	11.40	5.03	6.64	11.07	4.89	8.76	-13.36%
YoY %	-38.07%	126.64%	-24.25%	-40.02%	126.38%	-44.18%	-	-
Horiz. %	80.59%	130.14%	57.42%	75.80%	126.37%	55.82%	100.00%	-
DY	0.00	9.09	16.13	0.00	4.76	7.07	0.00	-
YoY %	0.00%	-43.65%	0.00%	0.00%	-32.67%	0.00%	-	-
Horiz. %	0.00%	128.57%	228.15%	0.00%	67.33%	100.00%	-	-
P/NAPS	1.03	1.11	1.27	1.43	1.03	1.11	1.01	1.31%
YoY %	-7.21%	-12.60%	-11.19%	38.83%	-7.21%	9.90%	-	-
Horiz. %	101.98%	109.90%	125.74%	141.58%	101.98%	109.90%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	21/11/08	26/08/08	29/04/08	29/02/08	30/11/07	16/08/07	10/05/07	-
Price	0.83	1.03	1.21	1.29	1.33	0.90	0.94	-
P/RPS	1.16	1.34	2.18	3.33	3.72	3.14	3.46	-51.64%
YoY %	-13.43%	-38.53%	-34.53%	-10.48%	18.47%	-9.25%	-	-
Horiz. %	33.53%	38.73%	63.01%	96.24%	107.51%	90.75%	100.00%	-
P/EPS	11.64	8.21	19.39	14.07	12.25	18.60	11.93	-1.62%
YoY %	41.78%	-57.66%	37.81%	14.86%	-34.14%	55.91%	-	-
Horiz. %	97.57%	68.82%	162.53%	117.94%	102.68%	155.91%	100.00%	-
EY	8.59	12.17	5.16	7.11	8.16	5.38	8.38	1.65%
YoY %	-29.42%	135.85%	-27.43%	-12.87%	51.67%	-35.80%	-	-
Horiz. %	102.51%	145.23%	61.58%	84.84%	97.37%	64.20%	100.00%	-
DY	0.00	9.71	16.53	0.00	3.51	7.78	0.00	-
YoY %	0.00%	-41.26%	0.00%	0.00%	-54.88%	0.00%	-	-
Horiz. %	0.00%	124.81%	212.47%	0.00%	45.12%	100.00%	-	-
P/NAPS	0.85	1.04	1.24	1.34	1.40	1.01	1.06	-13.65%
YoY %	-18.27%	-16.13%	-7.46%	-4.29%	38.61%	-4.72%	-	-
Horiz. %	80.19%	98.11%	116.98%	126.42%	132.08%	95.28%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos