[AASIA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 11.64%
YoY- -165.87%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 27,222 19,068 8,692 45,184 33,916 21,726 9,138 106.89%
PBT 10,464 7,006 2,843 2,263 -2,513 1,332 905 410.56%
Tax -3,330 -2,117 -1,077 -4,951 -2,607 -1,681 -551 231.42%
NP 7,134 4,889 1,766 -2,688 -5,120 -349 354 639.19%
-
NP to SH 3,936 2,937 636 -5,964 -6,750 -1,979 -182 -
-
Tax Rate 31.82% 30.22% 37.88% 218.78% - 126.20% 60.88% -
Total Cost 20,088 14,179 6,926 47,872 39,036 22,075 8,784 73.49%
-
Net Worth 118,488 117,372 115,188 114,472 113,682 116,401 124,864 -3.43%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,400 2,397 - 4,197 4,196 4,197 - -
Div Payout % 60.98% 81.63% - 0.00% 0.00% 0.00% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 118,488 117,372 115,188 114,472 113,682 116,401 124,864 -3.43%
NOSH 120,000 119,877 120,000 119,917 119,893 119,939 121,333 -0.73%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 26.21% 25.64% 20.32% -5.95% -15.10% -1.61% 3.87% -
ROE 3.32% 2.50% 0.55% -5.21% -5.94% -1.70% -0.15% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 22.69 15.91 7.24 37.68 28.29 18.11 7.53 108.48%
EPS 3.28 2.45 0.53 -4.97 -5.63 -1.65 -0.15 -
DPS 2.00 2.00 0.00 3.50 3.50 3.50 0.00 -
NAPS 0.9874 0.9791 0.9599 0.9546 0.9482 0.9705 1.0291 -2.71%
Adjusted Per Share Value based on latest NOSH - 120,169
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.12 2.89 1.32 6.85 5.14 3.29 1.38 107.20%
EPS 0.60 0.45 0.10 -0.90 -1.02 -0.30 -0.03 -
DPS 0.36 0.36 0.00 0.64 0.64 0.64 0.00 -
NAPS 0.1795 0.1778 0.1745 0.1734 0.1723 0.1764 0.1892 -3.44%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.05 1.00 1.00 1.10 1.02 1.08 0.95 -
P/RPS 4.63 6.29 13.81 2.92 3.61 5.96 12.61 -48.69%
P/EPS 32.01 40.82 188.68 -22.12 -18.12 -65.45 -633.33 -
EY 3.12 2.45 0.53 -4.52 -5.52 -1.53 -0.16 -
DY 1.90 2.00 0.00 3.18 3.43 3.24 0.00 -
P/NAPS 1.06 1.02 1.04 1.15 1.08 1.11 0.92 9.89%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 09/11/10 25/08/10 10/05/10 25/02/10 25/11/09 28/08/09 05/05/09 -
Price 1.12 0.98 1.09 1.02 1.01 1.05 0.96 -
P/RPS 4.94 6.16 15.05 2.71 3.57 5.80 12.75 -46.82%
P/EPS 34.15 40.00 205.66 -20.51 -17.94 -63.64 -640.00 -
EY 2.93 2.50 0.49 -4.88 -5.57 -1.57 -0.16 -
DY 1.79 2.04 0.00 3.43 3.47 3.33 0.00 -
P/NAPS 1.13 1.00 1.14 1.07 1.07 1.08 0.93 13.85%

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