[AASIA] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 123.84%
YoY- 106.73%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 7,244 7,558 8,375 5,629 5,862 8,820 15,384 -39.50%
PBT 1,815 -11,427 -605 1,191 1,043 348 1,716 3.81%
Tax -309 -1,859 0 -468 -720 57 -497 -27.17%
NP 1,506 -13,286 -605 723 323 405 1,219 15.15%
-
NP to SH 1,506 -13,286 -754 723 323 405 1,219 15.15%
-
Tax Rate 17.02% - - 39.29% 69.03% -16.38% 28.96% -
Total Cost 5,738 20,844 8,980 4,906 5,539 8,415 14,165 -45.28%
-
Net Worth 75,661 104,415 91,736 80,739 69,983 87,749 51,197 29.77%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 75,661 104,415 91,736 80,739 69,983 87,749 51,197 29.77%
NOSH 120,480 120,018 125,666 122,333 107,666 134,999 121,900 -0.77%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 20.79% -175.79% -7.22% 12.84% 5.51% 4.59% 7.92% -
ROE 1.99% -12.72% -0.82% 0.90% 0.46% 0.46% 2.38% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.01 6.30 6.66 4.60 5.44 6.53 12.62 -39.04%
EPS 1.25 -11.07 -0.63 0.61 0.30 0.30 1.00 16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.628 0.87 0.73 0.66 0.65 0.65 0.42 30.79%
Adjusted Per Share Value based on latest NOSH - 122,333
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.10 1.15 1.27 0.85 0.89 1.34 2.33 -39.39%
EPS 0.23 -2.01 -0.11 0.11 0.05 0.06 0.18 17.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1146 0.1582 0.139 0.1223 0.106 0.133 0.0776 29.71%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.69 0.65 0.71 0.65 0.76 0.70 0.79 -
P/RPS 11.48 10.32 10.65 14.13 13.96 10.71 6.26 49.87%
P/EPS 55.20 -5.87 -118.33 109.98 253.33 233.33 79.00 -21.27%
EY 1.81 -17.03 -0.85 0.91 0.39 0.43 1.27 26.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.75 0.97 0.98 1.17 1.08 1.88 -30.06%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 28/02/06 30/11/05 26/08/05 31/05/05 28/02/05 26/11/04 -
Price 0.78 0.66 0.65 0.62 0.68 0.74 0.68 -
P/RPS 12.97 10.48 9.75 13.47 12.49 11.33 5.39 79.66%
P/EPS 62.40 -5.96 -108.33 104.91 226.67 246.67 68.00 -5.57%
EY 1.60 -16.77 -0.92 0.95 0.44 0.41 1.47 5.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.76 0.89 0.94 1.05 1.14 1.62 -16.33%

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