[AASIA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
09-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 34.01%
YoY- 158.31%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 23,719 10,727 35,614 27,222 19,068 8,692 45,184 -35.00%
PBT 12,349 3,961 14,378 10,464 7,006 2,843 2,263 210.91%
Tax -3,400 -1,309 -5,143 -3,330 -2,117 -1,077 -4,951 -22.21%
NP 8,949 2,652 9,235 7,134 4,889 1,766 -2,688 -
-
NP to SH 4,973 1,301 4,379 3,936 2,937 636 -5,964 -
-
Tax Rate 27.53% 33.05% 35.77% 31.82% 30.22% 37.88% 218.78% -
Total Cost 14,770 8,075 26,379 20,088 14,179 6,926 47,872 -54.43%
-
Net Worth 122,234 118,884 117,161 118,488 117,372 115,188 114,472 4.48%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 2,402 - 2,401 2,400 2,397 - 4,197 -31.13%
Div Payout % 48.31% - 54.83% 60.98% 81.63% - 0.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 122,234 118,884 117,161 118,488 117,372 115,188 114,472 4.48%
NOSH 120,120 120,462 120,055 120,000 119,877 120,000 119,917 0.11%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 37.73% 24.72% 25.93% 26.21% 25.64% 20.32% -5.95% -
ROE 4.07% 1.09% 3.74% 3.32% 2.50% 0.55% -5.21% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 19.75 8.90 29.66 22.69 15.91 7.24 37.68 -35.06%
EPS 4.14 1.08 3.65 3.28 2.45 0.53 -4.97 -
DPS 2.00 0.00 2.00 2.00 2.00 0.00 3.50 -31.20%
NAPS 1.0176 0.9869 0.9759 0.9874 0.9791 0.9599 0.9546 4.36%
Adjusted Per Share Value based on latest NOSH - 120,361
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.59 1.63 5.40 4.12 2.89 1.32 6.85 -35.07%
EPS 0.75 0.20 0.66 0.60 0.45 0.10 -0.90 -
DPS 0.36 0.00 0.36 0.36 0.36 0.00 0.64 -31.92%
NAPS 0.1852 0.1801 0.1775 0.1795 0.1778 0.1745 0.1734 4.49%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.23 1.20 1.22 1.05 1.00 1.00 1.10 -
P/RPS 6.23 13.48 4.11 4.63 6.29 13.81 2.92 65.96%
P/EPS 29.71 111.11 33.45 32.01 40.82 188.68 -22.12 -
EY 3.37 0.90 2.99 3.12 2.45 0.53 -4.52 -
DY 1.63 0.00 1.64 1.90 2.00 0.00 3.18 -36.03%
P/NAPS 1.21 1.22 1.25 1.06 1.02 1.04 1.15 3.45%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 16/05/11 28/02/11 09/11/10 25/08/10 10/05/10 25/02/10 -
Price 1.22 1.19 1.13 1.12 0.98 1.09 1.02 -
P/RPS 6.18 13.36 3.81 4.94 6.16 15.05 2.71 73.51%
P/EPS 29.47 110.19 30.98 34.15 40.00 205.66 -20.51 -
EY 3.39 0.91 3.23 2.93 2.50 0.49 -4.88 -
DY 1.64 0.00 1.77 1.79 2.04 0.00 3.43 -38.93%
P/NAPS 1.20 1.21 1.16 1.13 1.00 1.14 1.07 7.96%

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