[AASIA] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 1184.3%
YoY- 362.69%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 29,680 16,623 14,358 14,971 9,023 8,154 8,602 128.50%
PBT 9,885 4,498 2,299 8,785 1,882 2,930 2,877 127.86%
Tax -2,130 -1,324 -1,206 -964 -820 -204 -1,720 15.33%
NP 7,755 3,174 1,093 7,821 1,062 2,726 1,157 255.90%
-
NP to SH 5,657 1,872 303 6,871 535 2,363 1,155 188.68%
-
Tax Rate 21.55% 29.44% 52.46% 10.97% 43.57% 6.96% 59.78% -
Total Cost 21,925 13,449 13,265 7,150 7,961 5,428 7,445 105.59%
-
Net Worth 118,760 117,432 115,892 114,108 106,322 106,742 100,102 12.08%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 6,005 6,000 - - - - 1,687 133.31%
Div Payout % 106.16% 320.51% - - - - 146.10% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 118,760 117,432 115,892 114,108 106,322 106,742 100,102 12.08%
NOSH 120,106 120,000 120,344 119,912 118,888 119,949 112,500 4.46%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 26.13% 19.09% 7.61% 52.24% 11.77% 33.43% 13.45% -
ROE 4.76% 1.59% 0.26% 6.02% 0.50% 2.21% 1.15% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 24.71 13.85 11.93 12.48 7.59 6.80 7.65 118.66%
EPS 4.71 1.56 0.25 5.73 0.45 1.97 0.96 189.01%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 1.50 123.30%
NAPS 0.9888 0.9786 0.963 0.9516 0.8943 0.8899 0.8898 7.29%
Adjusted Per Share Value based on latest NOSH - 119,912
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.29 2.40 2.07 2.16 1.30 1.18 1.24 128.92%
EPS 0.82 0.27 0.04 0.99 0.08 0.34 0.17 185.75%
DPS 0.87 0.87 0.00 0.00 0.00 0.00 0.24 136.16%
NAPS 0.1715 0.1696 0.1674 0.1648 0.1536 0.1542 0.1446 12.05%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.10 1.24 1.38 0.98 0.99 0.90 0.72 -
P/RPS 4.45 8.95 11.57 7.85 13.04 13.24 9.42 -39.37%
P/EPS 23.35 79.49 548.11 17.10 220.00 45.69 70.13 -51.99%
EY 4.28 1.26 0.18 5.85 0.45 2.19 1.43 107.82%
DY 4.55 4.03 0.00 0.00 0.00 0.00 2.08 68.59%
P/NAPS 1.11 1.27 1.43 1.03 1.11 1.01 0.81 23.39%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 29/04/08 29/02/08 30/11/07 16/08/07 10/05/07 28/02/07 -
Price 1.03 1.21 1.29 1.33 0.90 0.94 0.97 -
P/RPS 4.17 8.73 10.81 10.65 11.86 13.83 12.69 -52.41%
P/EPS 21.87 77.56 512.36 23.21 200.00 47.72 94.48 -62.33%
EY 4.57 1.29 0.20 4.31 0.50 2.10 1.06 165.13%
DY 4.85 4.13 0.00 0.00 0.00 0.00 1.55 114.07%
P/NAPS 1.04 1.24 1.34 1.40 1.01 1.06 1.09 -3.08%

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