[AASIA] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -82.99%
YoY- -20.78%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 78,684 64,611 46,303 16,623 46,506 32,148 17,177 174.55%
PBT 19,913 15,437 14,383 4,498 16,828 13,597 4,812 156.64%
Tax -5,715 -4,556 -3,454 -1,324 -3,194 -1,988 -1,024 213.00%
NP 14,198 10,881 10,929 3,174 13,634 11,609 3,788 140.32%
-
NP to SH 9,054 6,419 7,529 1,872 11,004 9,769 2,898 112.97%
-
Tax Rate 28.70% 29.51% 24.01% 29.44% 18.98% 14.62% 21.28% -
Total Cost 64,486 53,730 35,374 13,449 32,872 20,539 13,389 183.84%
-
Net Worth 121,503 117,521 118,734 117,432 115,602 114,203 107,094 8.73%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 6,003 6,000 - 4,200 4,191 -
Div Payout % - - 79.74% 320.51% - 43.00% 144.63% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 121,503 117,521 118,734 117,432 115,602 114,203 107,094 8.73%
NOSH 119,920 119,981 120,079 120,000 120,044 120,012 119,752 0.09%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 18.04% 16.84% 23.60% 19.09% 29.32% 36.11% 22.05% -
ROE 7.45% 5.46% 6.34% 1.59% 9.52% 8.55% 2.71% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 65.61 53.85 38.56 13.85 38.74 26.79 14.34 174.33%
EPS 7.55 5.35 6.27 1.56 9.17 8.14 2.42 112.77%
DPS 0.00 0.00 5.00 5.00 0.00 3.50 3.50 -
NAPS 1.0132 0.9795 0.9888 0.9786 0.963 0.9516 0.8943 8.63%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 11.36 9.33 6.69 2.40 6.72 4.64 2.48 174.54%
EPS 1.31 0.93 1.09 0.27 1.59 1.41 0.42 112.74%
DPS 0.00 0.00 0.87 0.87 0.00 0.61 0.61 -
NAPS 0.1755 0.1697 0.1715 0.1696 0.167 0.1649 0.1547 8.73%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.85 1.01 1.10 1.24 1.38 0.98 0.99 -
P/RPS 1.30 1.88 2.85 8.95 3.56 3.66 6.90 -66.96%
P/EPS 11.26 18.88 17.54 79.49 15.05 12.04 40.91 -57.52%
EY 8.88 5.30 5.70 1.26 6.64 8.31 2.44 135.67%
DY 0.00 0.00 4.55 4.03 0.00 3.57 3.54 -
P/NAPS 0.84 1.03 1.11 1.27 1.43 1.03 1.11 -16.88%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 21/11/08 26/08/08 29/04/08 29/02/08 30/11/07 16/08/07 -
Price 0.95 0.83 1.03 1.21 1.29 1.33 0.90 -
P/RPS 1.45 1.54 2.67 8.73 3.33 4.97 6.27 -62.15%
P/EPS 12.58 15.51 16.43 77.56 14.07 16.34 37.19 -51.29%
EY 7.95 6.45 6.09 1.29 7.11 6.12 2.69 105.26%
DY 0.00 0.00 4.85 4.13 0.00 2.63 3.89 -
P/NAPS 0.94 0.85 1.04 1.24 1.34 1.40 1.01 -4.65%

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