[AASIA] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 12.64%
YoY- 134.33%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 64,611 46,303 16,623 46,506 32,148 17,177 8,154 295.96%
PBT 15,437 14,383 4,498 16,828 13,597 4,812 2,930 201.86%
Tax -4,556 -3,454 -1,324 -3,194 -1,988 -1,024 -204 688.57%
NP 10,881 10,929 3,174 13,634 11,609 3,788 2,726 150.99%
-
NP to SH 6,419 7,529 1,872 11,004 9,769 2,898 2,363 94.33%
-
Tax Rate 29.51% 24.01% 29.44% 18.98% 14.62% 21.28% 6.96% -
Total Cost 53,730 35,374 13,449 32,872 20,539 13,389 5,428 359.09%
-
Net Worth 117,521 118,734 117,432 115,602 114,203 107,094 106,742 6.60%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 6,003 6,000 - 4,200 4,191 - -
Div Payout % - 79.74% 320.51% - 43.00% 144.63% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 117,521 118,734 117,432 115,602 114,203 107,094 106,742 6.60%
NOSH 119,981 120,079 120,000 120,044 120,012 119,752 119,949 0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 16.84% 23.60% 19.09% 29.32% 36.11% 22.05% 33.43% -
ROE 5.46% 6.34% 1.59% 9.52% 8.55% 2.71% 2.21% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 53.85 38.56 13.85 38.74 26.79 14.34 6.80 295.80%
EPS 5.35 6.27 1.56 9.17 8.14 2.42 1.97 94.29%
DPS 0.00 5.00 5.00 0.00 3.50 3.50 0.00 -
NAPS 0.9795 0.9888 0.9786 0.963 0.9516 0.8943 0.8899 6.58%
Adjusted Per Share Value based on latest NOSH - 120,344
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.79 7.02 2.52 7.05 4.87 2.60 1.24 295.00%
EPS 0.97 1.14 0.28 1.67 1.48 0.44 0.36 93.28%
DPS 0.00 0.91 0.91 0.00 0.64 0.64 0.00 -
NAPS 0.1781 0.1799 0.1779 0.1752 0.173 0.1623 0.1617 6.63%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.01 1.10 1.24 1.38 0.98 0.99 0.90 -
P/RPS 1.88 2.85 8.95 3.56 3.66 6.90 13.24 -72.68%
P/EPS 18.88 17.54 79.49 15.05 12.04 40.91 45.69 -44.43%
EY 5.30 5.70 1.26 6.64 8.31 2.44 2.19 79.96%
DY 0.00 4.55 4.03 0.00 3.57 3.54 0.00 -
P/NAPS 1.03 1.11 1.27 1.43 1.03 1.11 1.01 1.31%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 26/08/08 29/04/08 29/02/08 30/11/07 16/08/07 10/05/07 -
Price 0.83 1.03 1.21 1.29 1.33 0.90 0.94 -
P/RPS 1.54 2.67 8.73 3.33 4.97 6.27 13.83 -76.76%
P/EPS 15.51 16.43 77.56 14.07 16.34 37.19 47.72 -52.63%
EY 6.45 6.09 1.29 7.11 6.12 2.69 2.10 110.86%
DY 0.00 4.85 4.13 0.00 2.63 3.89 0.00 -
P/NAPS 0.85 1.04 1.24 1.34 1.40 1.01 1.06 -13.65%

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