[AASIA] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
05-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -102.01%
YoY- -109.72%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 45,184 33,916 21,726 9,138 78,684 64,611 46,303 -1.61%
PBT 2,263 -2,513 1,332 905 19,913 15,437 14,383 -70.75%
Tax -4,951 -2,607 -1,681 -551 -5,715 -4,556 -3,454 27.04%
NP -2,688 -5,120 -349 354 14,198 10,881 10,929 -
-
NP to SH -5,964 -6,750 -1,979 -182 9,054 6,419 7,529 -
-
Tax Rate 218.78% - 126.20% 60.88% 28.70% 29.51% 24.01% -
Total Cost 47,872 39,036 22,075 8,784 64,486 53,730 35,374 22.28%
-
Net Worth 114,472 113,682 116,401 124,864 121,503 117,521 118,734 -2.40%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,197 4,196 4,197 - - - 6,003 -21.17%
Div Payout % 0.00% 0.00% 0.00% - - - 79.74% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 114,472 113,682 116,401 124,864 121,503 117,521 118,734 -2.40%
NOSH 119,917 119,893 119,939 121,333 119,920 119,981 120,079 -0.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -5.95% -15.10% -1.61% 3.87% 18.04% 16.84% 23.60% -
ROE -5.21% -5.94% -1.70% -0.15% 7.45% 5.46% 6.34% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 37.68 28.29 18.11 7.53 65.61 53.85 38.56 -1.52%
EPS -4.97 -5.63 -1.65 -0.15 7.55 5.35 6.27 -
DPS 3.50 3.50 3.50 0.00 0.00 0.00 5.00 -21.11%
NAPS 0.9546 0.9482 0.9705 1.0291 1.0132 0.9795 0.9888 -2.31%
Adjusted Per Share Value based on latest NOSH - 121,333
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.53 4.90 3.14 1.32 11.36 9.33 6.69 -1.59%
EPS -0.86 -0.97 -0.29 -0.03 1.31 0.93 1.09 -
DPS 0.61 0.61 0.61 0.00 0.00 0.00 0.87 -21.02%
NAPS 0.1653 0.1642 0.1681 0.1803 0.1755 0.1697 0.1715 -2.41%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.10 1.02 1.08 0.95 0.85 1.01 1.10 -
P/RPS 2.92 3.61 5.96 12.61 1.30 1.88 2.85 1.62%
P/EPS -22.12 -18.12 -65.45 -633.33 11.26 18.88 17.54 -
EY -4.52 -5.52 -1.53 -0.16 8.88 5.30 5.70 -
DY 3.18 3.43 3.24 0.00 0.00 0.00 4.55 -21.19%
P/NAPS 1.15 1.08 1.11 0.92 0.84 1.03 1.11 2.38%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 05/05/09 27/02/09 21/11/08 26/08/08 -
Price 1.02 1.01 1.05 0.96 0.95 0.83 1.03 -
P/RPS 2.71 3.57 5.80 12.75 1.45 1.54 2.67 0.99%
P/EPS -20.51 -17.94 -63.64 -640.00 12.58 15.51 16.43 -
EY -4.88 -5.57 -1.57 -0.16 7.95 6.45 6.09 -
DY 3.43 3.47 3.33 0.00 0.00 0.00 4.85 -20.57%
P/NAPS 1.07 1.07 1.08 0.93 0.94 0.85 1.04 1.90%

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