[AASIA] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 237.09%
YoY- 171.14%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 46,303 16,623 46,506 32,148 17,177 8,154 34,640 21.36%
PBT 14,383 4,498 16,828 13,597 4,812 2,930 9,915 28.17%
Tax -3,454 -1,324 -3,194 -1,988 -1,024 -204 -3,364 1.77%
NP 10,929 3,174 13,634 11,609 3,788 2,726 6,551 40.70%
-
NP to SH 7,529 1,872 11,004 9,769 2,898 2,363 4,696 37.02%
-
Tax Rate 24.01% 29.44% 18.98% 14.62% 21.28% 6.96% 33.93% -
Total Cost 35,374 13,449 32,872 20,539 13,389 5,428 28,089 16.63%
-
Net Worth 118,734 117,432 115,602 114,203 107,094 106,742 106,728 7.37%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 6,003 6,000 - 4,200 4,191 - 1,799 123.46%
Div Payout % 79.74% 320.51% - 43.00% 144.63% - 38.31% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 118,734 117,432 115,602 114,203 107,094 106,742 106,728 7.37%
NOSH 120,079 120,000 120,044 120,012 119,752 119,949 119,946 0.07%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 23.60% 19.09% 29.32% 36.11% 22.05% 33.43% 18.91% -
ROE 6.34% 1.59% 9.52% 8.55% 2.71% 2.21% 4.40% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 38.56 13.85 38.74 26.79 14.34 6.80 28.88 21.27%
EPS 6.27 1.56 9.17 8.14 2.42 1.97 3.91 37.04%
DPS 5.00 5.00 0.00 3.50 3.50 0.00 1.50 123.30%
NAPS 0.9888 0.9786 0.963 0.9516 0.8943 0.8899 0.8898 7.29%
Adjusted Per Share Value based on latest NOSH - 119,912
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.69 2.40 6.72 4.64 2.48 1.18 5.00 21.44%
EPS 1.09 0.27 1.59 1.41 0.42 0.34 0.68 37.00%
DPS 0.87 0.87 0.00 0.61 0.61 0.00 0.26 123.88%
NAPS 0.1715 0.1696 0.167 0.1649 0.1547 0.1542 0.1542 7.35%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.10 1.24 1.38 0.98 0.99 0.90 0.72 -
P/RPS 2.85 8.95 3.56 3.66 6.90 13.24 2.49 9.42%
P/EPS 17.54 79.49 15.05 12.04 40.91 45.69 18.39 -3.10%
EY 5.70 1.26 6.64 8.31 2.44 2.19 5.44 3.16%
DY 4.55 4.03 0.00 3.57 3.54 0.00 2.08 68.59%
P/NAPS 1.11 1.27 1.43 1.03 1.11 1.01 0.81 23.39%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 29/04/08 29/02/08 30/11/07 16/08/07 10/05/07 28/02/07 -
Price 1.03 1.21 1.29 1.33 0.90 0.94 0.97 -
P/RPS 2.67 8.73 3.33 4.97 6.27 13.83 3.36 -14.21%
P/EPS 16.43 77.56 14.07 16.34 37.19 47.72 24.78 -23.98%
EY 6.09 1.29 7.11 6.12 2.69 2.10 4.04 31.50%
DY 4.85 4.13 0.00 2.63 3.89 0.00 1.55 114.07%
P/NAPS 1.04 1.24 1.34 1.40 1.01 1.06 1.09 -3.08%

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