[AASIA] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 361.79%
YoY- 248.41%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 10,727 35,614 27,222 19,068 8,692 45,184 33,916 -53.61%
PBT 3,961 14,378 10,464 7,006 2,843 2,263 -2,513 -
Tax -1,309 -5,143 -3,330 -2,117 -1,077 -4,951 -2,607 -36.85%
NP 2,652 9,235 7,134 4,889 1,766 -2,688 -5,120 -
-
NP to SH 1,301 4,379 3,936 2,937 636 -5,964 -6,750 -
-
Tax Rate 33.05% 35.77% 31.82% 30.22% 37.88% 218.78% - -
Total Cost 8,075 26,379 20,088 14,179 6,926 47,872 39,036 -65.05%
-
Net Worth 118,884 117,161 118,488 117,372 115,188 114,472 113,682 3.03%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 2,401 2,400 2,397 - 4,197 4,196 -
Div Payout % - 54.83% 60.98% 81.63% - 0.00% 0.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 118,884 117,161 118,488 117,372 115,188 114,472 113,682 3.03%
NOSH 120,462 120,055 120,000 119,877 120,000 119,917 119,893 0.31%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 24.72% 25.93% 26.21% 25.64% 20.32% -5.95% -15.10% -
ROE 1.09% 3.74% 3.32% 2.50% 0.55% -5.21% -5.94% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.90 29.66 22.69 15.91 7.24 37.68 28.29 -53.77%
EPS 1.08 3.65 3.28 2.45 0.53 -4.97 -5.63 -
DPS 0.00 2.00 2.00 2.00 0.00 3.50 3.50 -
NAPS 0.9869 0.9759 0.9874 0.9791 0.9599 0.9546 0.9482 2.70%
Adjusted Per Share Value based on latest NOSH - 119,890
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.63 5.40 4.12 2.89 1.32 6.85 5.14 -53.52%
EPS 0.20 0.66 0.60 0.45 0.10 -0.90 -1.02 -
DPS 0.00 0.36 0.36 0.36 0.00 0.64 0.64 -
NAPS 0.1801 0.1775 0.1795 0.1778 0.1745 0.1734 0.1723 2.99%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.20 1.22 1.05 1.00 1.00 1.10 1.02 -
P/RPS 13.48 4.11 4.63 6.29 13.81 2.92 3.61 140.88%
P/EPS 111.11 33.45 32.01 40.82 188.68 -22.12 -18.12 -
EY 0.90 2.99 3.12 2.45 0.53 -4.52 -5.52 -
DY 0.00 1.64 1.90 2.00 0.00 3.18 3.43 -
P/NAPS 1.22 1.25 1.06 1.02 1.04 1.15 1.08 8.47%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 16/05/11 28/02/11 09/11/10 25/08/10 10/05/10 25/02/10 25/11/09 -
Price 1.19 1.13 1.12 0.98 1.09 1.02 1.01 -
P/RPS 13.36 3.81 4.94 6.16 15.05 2.71 3.57 141.23%
P/EPS 110.19 30.98 34.15 40.00 205.66 -20.51 -17.94 -
EY 0.91 3.23 2.93 2.50 0.49 -4.88 -5.57 -
DY 0.00 1.77 1.79 2.04 0.00 3.43 3.47 -
P/NAPS 1.21 1.16 1.13 1.00 1.14 1.07 1.07 8.55%

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