[AASIA] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -31.95%
YoY- -20.78%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 78,684 86,148 92,606 66,492 46,506 42,864 34,354 73.32%
PBT 19,913 20,582 28,766 17,992 16,828 18,129 9,624 62.01%
Tax -5,715 -6,074 -6,908 -5,296 -3,194 -2,650 -2,048 97.59%
NP 14,198 14,508 21,858 12,696 13,634 15,478 7,576 51.71%
-
NP to SH 9,054 8,558 15,058 7,488 11,004 13,025 5,796 34.44%
-
Tax Rate 28.70% 29.51% 24.01% 29.44% 18.98% 14.62% 21.28% -
Total Cost 64,486 71,640 70,748 53,796 32,872 27,385 26,778 79.18%
-
Net Worth 121,503 117,521 118,734 117,432 115,602 114,203 107,094 8.73%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 12,007 24,000 - 5,600 8,382 -
Div Payout % - - 79.74% 320.51% - 43.00% 144.63% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 121,503 117,521 118,734 117,432 115,602 114,203 107,094 8.73%
NOSH 119,920 119,981 120,079 120,000 120,044 120,012 119,752 0.09%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 18.04% 16.84% 23.60% 19.09% 29.32% 36.11% 22.05% -
ROE 7.45% 7.28% 12.68% 6.38% 9.52% 11.41% 5.41% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 65.61 71.80 77.12 55.41 38.74 35.72 28.69 73.14%
EPS 7.55 7.13 12.54 6.24 9.17 10.85 4.84 34.32%
DPS 0.00 0.00 10.00 20.00 0.00 4.67 7.00 -
NAPS 1.0132 0.9795 0.9888 0.9786 0.963 0.9516 0.8943 8.63%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 11.36 12.44 13.38 9.60 6.72 6.19 4.96 73.31%
EPS 1.31 1.24 2.17 1.08 1.59 1.88 0.84 34.30%
DPS 0.00 0.00 1.73 3.47 0.00 0.81 1.21 -
NAPS 0.1755 0.1697 0.1715 0.1696 0.167 0.1649 0.1547 8.73%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.85 1.01 1.10 1.24 1.38 0.98 0.99 -
P/RPS 1.30 1.41 1.43 2.24 3.56 2.74 3.45 -47.67%
P/EPS 11.26 14.16 8.77 19.87 15.05 9.03 20.45 -32.69%
EY 8.88 7.06 11.40 5.03 6.64 11.07 4.89 48.57%
DY 0.00 0.00 9.09 16.13 0.00 4.76 7.07 -
P/NAPS 0.84 1.03 1.11 1.27 1.43 1.03 1.11 -16.88%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 21/11/08 26/08/08 29/04/08 29/02/08 30/11/07 16/08/07 -
Price 0.95 0.83 1.03 1.21 1.29 1.33 0.90 -
P/RPS 1.45 1.16 1.34 2.18 3.33 3.72 3.14 -40.11%
P/EPS 12.58 11.64 8.21 19.39 14.07 12.25 18.60 -22.85%
EY 7.95 8.59 12.17 5.16 7.11 8.16 5.38 29.58%
DY 0.00 0.00 9.71 16.53 0.00 3.51 7.78 -
P/NAPS 0.94 0.85 1.04 1.24 1.34 1.40 1.01 -4.65%

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