[AASIA] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 280.17%
YoY- 126.67%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 7,490 5,375 9,403 12,992 10,727 8,691 8,154 -5.50%
PBT 1,972 1,081 5,049 8,388 3,961 3,993 3,458 -31.20%
Tax -955 -1,114 -1,302 -2,091 -1,309 -1,903 -1,213 -14.72%
NP 1,017 -33 3,747 6,297 2,652 2,090 2,245 -40.98%
-
NP to SH 205 -734 2,075 4,946 1,301 541 999 -65.17%
-
Tax Rate 48.43% 103.05% 25.79% 24.93% 33.05% 47.66% 35.08% -
Total Cost 6,473 5,408 5,656 6,695 8,075 6,601 5,909 6.26%
-
Net Worth 152,833 152,298 122,329 122,161 118,884 117,324 118,844 18.23%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 2,400 - - - -
Div Payout % - - - 48.54% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 152,833 152,298 122,329 122,161 118,884 117,324 118,844 18.23%
NOSH 120,588 120,327 119,942 120,048 120,462 120,222 120,361 0.12%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 13.58% -0.61% 39.85% 48.47% 24.72% 24.05% 27.53% -
ROE 0.13% -0.48% 1.70% 4.05% 1.09% 0.46% 0.84% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.21 4.47 7.84 10.82 8.90 7.23 6.77 -5.58%
EPS 0.17 -0.61 1.73 4.12 1.08 0.45 0.83 -65.21%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.2674 1.2657 1.0199 1.0176 0.9869 0.9759 0.9874 18.09%
Adjusted Per Share Value based on latest NOSH - 120,048
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.08 0.78 1.36 1.88 1.55 1.26 1.18 -5.72%
EPS 0.03 -0.11 0.30 0.71 0.19 0.08 0.14 -64.15%
DPS 0.00 0.00 0.00 0.35 0.00 0.00 0.00 -
NAPS 0.2207 0.22 0.1767 0.1764 0.1717 0.1695 0.1717 18.20%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.24 1.32 1.02 1.23 1.20 1.22 1.05 -
P/RPS 19.96 29.55 13.01 11.37 13.48 16.88 15.50 18.34%
P/EPS 729.41 -216.39 58.96 29.85 111.11 271.11 126.51 221.19%
EY 0.14 -0.46 1.70 3.35 0.90 0.37 0.79 -68.41%
DY 0.00 0.00 0.00 1.63 0.00 0.00 0.00 -
P/NAPS 0.98 1.04 1.00 1.21 1.22 1.25 1.06 -5.09%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 29/02/12 22/11/11 26/08/11 16/05/11 28/02/11 09/11/10 -
Price 1.13 1.29 1.24 1.22 1.19 1.13 1.12 -
P/RPS 18.19 28.88 15.82 11.27 13.36 15.63 16.53 6.58%
P/EPS 664.71 -211.48 71.68 29.61 110.19 251.11 134.94 189.22%
EY 0.15 -0.47 1.40 3.38 0.91 0.40 0.74 -65.45%
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 0.89 1.02 1.22 1.20 1.21 1.16 1.13 -14.70%

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