[AASIA] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 5.79%
YoY- -17.72%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 45,221 43,452 36,552 78,684 86,148 92,606 66,492 -22.64%
PBT -3,350 2,664 3,620 19,913 20,582 28,766 17,992 -
Tax -3,476 -3,362 -2,204 -5,715 -6,074 -6,908 -5,296 -24.45%
NP -6,826 -698 1,416 14,198 14,508 21,858 12,696 -
-
NP to SH -9,000 -3,958 -728 9,054 8,558 15,058 7,488 -
-
Tax Rate - 126.20% 60.88% 28.70% 29.51% 24.01% 29.44% -
Total Cost 52,047 44,150 35,136 64,486 71,640 70,748 53,796 -2.17%
-
Net Worth 113,682 116,401 124,864 121,503 117,521 118,734 117,432 -2.13%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 5,595 8,395 - - - 12,007 24,000 -62.08%
Div Payout % 0.00% 0.00% - - - 79.74% 320.51% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 113,682 116,401 124,864 121,503 117,521 118,734 117,432 -2.13%
NOSH 119,893 119,939 121,333 119,920 119,981 120,079 120,000 -0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -15.10% -1.61% 3.87% 18.04% 16.84% 23.60% 19.09% -
ROE -7.92% -3.40% -0.58% 7.45% 7.28% 12.68% 6.38% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 37.72 36.23 30.13 65.61 71.80 77.12 55.41 -22.59%
EPS -7.51 -3.30 -0.60 7.55 7.13 12.54 6.24 -
DPS 4.67 7.00 0.00 0.00 0.00 10.00 20.00 -62.04%
NAPS 0.9482 0.9705 1.0291 1.0132 0.9795 0.9888 0.9786 -2.07%
Adjusted Per Share Value based on latest NOSH - 119,772
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.85 6.58 5.54 11.92 13.05 14.03 10.07 -22.63%
EPS -1.36 -0.60 -0.11 1.37 1.30 2.28 1.13 -
DPS 0.85 1.27 0.00 0.00 0.00 1.82 3.64 -62.04%
NAPS 0.1723 0.1764 0.1892 0.1841 0.1781 0.1799 0.1779 -2.10%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.02 1.08 0.95 0.85 1.01 1.10 1.24 -
P/RPS 2.70 2.98 3.15 1.30 1.41 1.43 2.24 13.24%
P/EPS -13.59 -32.73 -158.33 11.26 14.16 8.77 19.87 -
EY -7.36 -3.06 -0.63 8.88 7.06 11.40 5.03 -
DY 4.58 6.48 0.00 0.00 0.00 9.09 16.13 -56.76%
P/NAPS 1.08 1.11 0.92 0.84 1.03 1.11 1.27 -10.23%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 05/05/09 27/02/09 21/11/08 26/08/08 29/04/08 -
Price 1.01 1.05 0.96 0.95 0.83 1.03 1.21 -
P/RPS 2.68 2.90 3.19 1.45 1.16 1.34 2.18 14.74%
P/EPS -13.45 -31.82 -160.00 12.58 11.64 8.21 19.39 -
EY -7.43 -3.14 -0.63 7.95 8.59 12.17 5.16 -
DY 4.62 6.67 0.00 0.00 0.00 9.71 16.53 -57.21%
P/NAPS 1.07 1.08 0.93 0.94 0.85 1.04 1.24 -9.35%

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