[AASIA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
10-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 110.66%
YoY- 449.45%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 35,614 27,222 19,068 8,692 45,184 33,916 21,726 38.90%
PBT 14,378 10,464 7,006 2,843 2,263 -2,513 1,332 386.31%
Tax -5,143 -3,330 -2,117 -1,077 -4,951 -2,607 -1,681 110.32%
NP 9,235 7,134 4,889 1,766 -2,688 -5,120 -349 -
-
NP to SH 4,379 3,936 2,937 636 -5,964 -6,750 -1,979 -
-
Tax Rate 35.77% 31.82% 30.22% 37.88% 218.78% - 126.20% -
Total Cost 26,379 20,088 14,179 6,926 47,872 39,036 22,075 12.57%
-
Net Worth 117,161 118,488 117,372 115,188 114,472 113,682 116,401 0.43%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,401 2,400 2,397 - 4,197 4,196 4,197 -31.01%
Div Payout % 54.83% 60.98% 81.63% - 0.00% 0.00% 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 117,161 118,488 117,372 115,188 114,472 113,682 116,401 0.43%
NOSH 120,055 120,000 119,877 120,000 119,917 119,893 119,939 0.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 25.93% 26.21% 25.64% 20.32% -5.95% -15.10% -1.61% -
ROE 3.74% 3.32% 2.50% 0.55% -5.21% -5.94% -1.70% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 29.66 22.69 15.91 7.24 37.68 28.29 18.11 38.81%
EPS 3.65 3.28 2.45 0.53 -4.97 -5.63 -1.65 -
DPS 2.00 2.00 2.00 0.00 3.50 3.50 3.50 -31.06%
NAPS 0.9759 0.9874 0.9791 0.9599 0.9546 0.9482 0.9705 0.36%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.40 4.12 2.89 1.32 6.85 5.14 3.29 39.01%
EPS 0.66 0.60 0.45 0.10 -0.90 -1.02 -0.30 -
DPS 0.36 0.36 0.36 0.00 0.64 0.64 0.64 -31.78%
NAPS 0.1775 0.1795 0.1778 0.1745 0.1734 0.1723 0.1764 0.41%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.22 1.05 1.00 1.00 1.10 1.02 1.08 -
P/RPS 4.11 4.63 6.29 13.81 2.92 3.61 5.96 -21.89%
P/EPS 33.45 32.01 40.82 188.68 -22.12 -18.12 -65.45 -
EY 2.99 3.12 2.45 0.53 -4.52 -5.52 -1.53 -
DY 1.64 1.90 2.00 0.00 3.18 3.43 3.24 -36.40%
P/NAPS 1.25 1.06 1.02 1.04 1.15 1.08 1.11 8.21%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 09/11/10 25/08/10 10/05/10 25/02/10 25/11/09 28/08/09 -
Price 1.13 1.12 0.98 1.09 1.02 1.01 1.05 -
P/RPS 3.81 4.94 6.16 15.05 2.71 3.57 5.80 -24.37%
P/EPS 30.98 34.15 40.00 205.66 -20.51 -17.94 -63.64 -
EY 3.23 2.93 2.50 0.49 -4.88 -5.57 -1.57 -
DY 1.77 1.79 2.04 0.00 3.43 3.47 3.33 -34.30%
P/NAPS 1.16 1.13 1.00 1.14 1.07 1.07 1.08 4.86%

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