[AASIA] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -4384.82%
YoY- -62.51%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 26,038 15,723 7,244 27,424 19,866 11,491 5,862 169.96%
PBT 7,084 3,773 1,815 -9,798 1,629 2,234 1,043 258.22%
Tax -1,644 -41 -309 -3,185 0 -1,177 -720 73.31%
NP 5,440 3,732 1,506 -12,983 1,629 1,057 323 555.92%
-
NP to SH 3,603 2,450 1,506 -12,983 303 1,057 323 398.50%
-
Tax Rate 23.21% 1.09% 17.02% - 0.00% 52.69% 69.03% -
Total Cost 20,598 11,991 5,738 40,407 18,237 10,434 5,539 139.83%
-
Net Worth 78,521 77,343 75,661 104,391 73,729 77,513 69,983 7.96%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,801 - - - - - - -
Div Payout % 50.00% - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 78,521 77,343 75,661 104,391 73,729 77,513 69,983 7.96%
NOSH 120,100 120,098 120,480 119,990 100,999 117,444 107,666 7.55%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 20.89% 23.74% 20.79% -47.34% 8.20% 9.20% 5.51% -
ROE 4.59% 3.17% 1.99% -12.44% 0.41% 1.36% 0.46% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 21.68 13.09 6.01 22.86 19.67 9.78 5.44 151.15%
EPS 3.00 2.04 1.25 -10.82 0.25 0.90 0.30 363.50%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6538 0.644 0.628 0.87 0.73 0.66 0.65 0.38%
Adjusted Per Share Value based on latest NOSH - 120,018
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.95 2.38 1.10 4.16 3.01 1.74 0.89 169.82%
EPS 0.55 0.37 0.23 -1.97 0.05 0.16 0.05 393.88%
DPS 0.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.119 0.1172 0.1146 0.1582 0.1117 0.1174 0.106 8.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.75 0.80 0.69 0.65 0.71 0.65 0.76 -
P/RPS 3.46 6.11 11.48 2.84 3.61 6.64 13.96 -60.50%
P/EPS 25.00 39.22 55.20 -6.01 236.67 72.22 253.33 -78.61%
EY 4.00 2.55 1.81 -16.65 0.42 1.38 0.39 371.39%
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.24 1.10 0.75 0.97 0.98 1.17 -1.14%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 23/08/06 13/06/06 28/02/06 30/11/05 26/08/05 31/05/05 -
Price 0.72 0.77 0.78 0.66 0.65 0.62 0.68 -
P/RPS 3.32 5.88 12.97 2.89 3.30 6.34 12.49 -58.62%
P/EPS 24.00 37.75 62.40 -6.10 216.67 68.89 226.67 -77.58%
EY 4.17 2.65 1.60 -16.39 0.46 1.45 0.44 347.22%
DY 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.20 1.24 0.76 0.89 0.94 1.05 3.14%

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