[AASIA] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
10-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 101.28%
YoY- 56.91%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 46,506 42,864 34,354 32,616 34,640 34,717 31,446 29.71%
PBT 16,828 18,129 9,624 11,720 9,915 9,445 7,546 70.44%
Tax -3,194 -2,650 -2,048 -816 -3,364 -2,192 -82 1041.43%
NP 13,634 15,478 7,576 10,904 6,551 7,253 7,464 49.26%
-
NP to SH 11,004 13,025 5,796 9,452 4,696 4,804 4,900 71.23%
-
Tax Rate 18.98% 14.62% 21.28% 6.96% 33.93% 23.21% 1.09% -
Total Cost 32,872 27,385 26,778 21,712 28,089 27,464 23,982 23.32%
-
Net Worth 115,602 114,203 107,094 106,742 106,728 78,521 77,343 30.63%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 5,600 8,382 - 1,799 2,402 - -
Div Payout % - 43.00% 144.63% - 38.31% 50.00% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 115,602 114,203 107,094 106,742 106,728 78,521 77,343 30.63%
NOSH 120,044 120,012 119,752 119,949 119,946 120,100 120,098 -0.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 29.32% 36.11% 22.05% 33.43% 18.91% 20.89% 23.74% -
ROE 9.52% 11.41% 5.41% 8.85% 4.40% 6.12% 6.34% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 38.74 35.72 28.69 27.19 28.88 28.91 26.18 29.76%
EPS 9.17 10.85 4.84 7.88 3.91 4.00 4.08 71.32%
DPS 0.00 4.67 7.00 0.00 1.50 2.00 0.00 -
NAPS 0.963 0.9516 0.8943 0.8899 0.8898 0.6538 0.644 30.66%
Adjusted Per Share Value based on latest NOSH - 119,949
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.72 6.19 4.96 4.71 5.00 5.01 4.54 29.78%
EPS 1.59 1.88 0.84 1.37 0.68 0.69 0.71 70.91%
DPS 0.00 0.81 1.21 0.00 0.26 0.35 0.00 -
NAPS 0.167 0.1649 0.1547 0.1542 0.1542 0.1134 0.1117 30.65%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.38 0.98 0.99 0.90 0.72 0.75 0.80 -
P/RPS 3.56 2.74 3.45 3.31 2.49 2.59 3.06 10.58%
P/EPS 15.05 9.03 20.45 11.42 18.39 18.75 19.61 -16.13%
EY 6.64 11.07 4.89 8.76 5.44 5.33 5.10 19.17%
DY 0.00 4.76 7.07 0.00 2.08 2.67 0.00 -
P/NAPS 1.43 1.03 1.11 1.01 0.81 1.15 1.24 9.94%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 16/08/07 10/05/07 28/02/07 22/11/06 23/08/06 -
Price 1.29 1.33 0.90 0.94 0.97 0.72 0.77 -
P/RPS 3.33 3.72 3.14 3.46 3.36 2.49 2.94 8.63%
P/EPS 14.07 12.25 18.60 11.93 24.78 18.00 18.87 -17.72%
EY 7.11 8.16 5.38 8.38 4.04 5.56 5.30 21.57%
DY 0.00 3.51 7.78 0.00 1.55 2.78 0.00 -
P/NAPS 1.34 1.40 1.01 1.06 1.09 1.10 1.20 7.61%

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