[AASIA] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 33.73%
YoY- -165.87%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 36,296 38,136 34,768 45,184 45,221 43,452 36,552 -0.46%
PBT 13,952 14,012 11,372 2,263 -3,350 2,664 3,620 145.61%
Tax -4,440 -4,234 -4,308 -4,951 -3,476 -3,362 -2,204 59.43%
NP 9,512 9,778 7,064 -2,688 -6,826 -698 1,416 255.60%
-
NP to SH 5,248 5,874 2,544 -5,964 -9,000 -3,958 -728 -
-
Tax Rate 31.82% 30.22% 37.88% 218.78% - 126.20% 60.88% -
Total Cost 26,784 28,358 27,704 47,872 52,047 44,150 35,136 -16.53%
-
Net Worth 118,487 117,372 115,188 114,472 113,682 116,401 124,864 -3.43%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 3,199 4,795 - 4,197 5,595 8,395 - -
Div Payout % 60.98% 81.63% - 0.00% 0.00% 0.00% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 118,487 117,372 115,188 114,472 113,682 116,401 124,864 -3.43%
NOSH 119,999 119,877 120,000 119,917 119,893 119,939 121,333 -0.73%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 26.21% 25.64% 20.32% -5.95% -15.10% -1.61% 3.87% -
ROE 4.43% 5.00% 2.21% -5.21% -7.92% -3.40% -0.58% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 30.25 31.81 28.97 37.68 37.72 36.23 30.13 0.26%
EPS 4.37 4.90 2.12 -4.97 -7.51 -3.30 -0.60 -
DPS 2.67 4.00 0.00 3.50 4.67 7.00 0.00 -
NAPS 0.9874 0.9791 0.9599 0.9546 0.9482 0.9705 1.0291 -2.71%
Adjusted Per Share Value based on latest NOSH - 120,169
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.50 5.78 5.27 6.85 6.85 6.58 5.54 -0.48%
EPS 0.80 0.89 0.39 -0.90 -1.36 -0.60 -0.11 -
DPS 0.48 0.73 0.00 0.64 0.85 1.27 0.00 -
NAPS 0.1795 0.1778 0.1745 0.1734 0.1723 0.1764 0.1892 -3.44%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.05 1.00 1.00 1.10 1.02 1.08 0.95 -
P/RPS 3.47 3.14 3.45 2.92 2.70 2.98 3.15 6.65%
P/EPS 24.01 20.41 47.17 -22.12 -13.59 -32.73 -158.33 -
EY 4.17 4.90 2.12 -4.52 -7.36 -3.06 -0.63 -
DY 2.54 4.00 0.00 3.18 4.58 6.48 0.00 -
P/NAPS 1.06 1.02 1.04 1.15 1.08 1.11 0.92 9.89%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 09/11/10 25/08/10 10/05/10 25/02/10 25/11/09 28/08/09 05/05/09 -
Price 1.12 0.98 1.09 1.02 1.01 1.05 0.96 -
P/RPS 3.70 3.08 3.76 2.71 2.68 2.90 3.19 10.38%
P/EPS 25.61 20.00 51.42 -20.51 -13.45 -31.82 -160.00 -
EY 3.90 5.00 1.94 -4.88 -7.43 -3.14 -0.63 -
DY 2.38 4.08 0.00 3.43 4.62 6.67 0.00 -
P/NAPS 1.13 1.00 1.14 1.07 1.07 1.08 0.93 13.85%

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