[AASIA] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -285.1%
YoY- -428.38%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 10,376 8,692 11,268 12,190 12,588 9,138 14,073 -18.43%
PBT 4,163 2,843 4,776 -3,845 701 905 4,476 -4.73%
Tax -1,040 -1,077 -2,344 -926 -1,130 -551 -1,159 -6.98%
NP 3,123 1,766 2,432 -4,771 -429 354 3,317 -3.94%
-
NP to SH 2,182 636 786 -5,865 -1,523 -182 2,635 -11.84%
-
Tax Rate 24.98% 37.88% 49.08% - 161.20% 60.88% 25.89% -
Total Cost 7,253 6,926 8,836 16,961 13,017 8,784 10,756 -23.15%
-
Net Worth 117,384 115,188 114,906 113,725 116,383 124,864 121,353 -2.19%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,397 - - - 4,197 - - -
Div Payout % 109.89% - - - 0.00% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 117,384 115,188 114,906 113,725 116,383 124,864 121,353 -2.19%
NOSH 119,890 120,000 120,169 119,938 119,921 121,333 119,772 0.06%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 30.10% 20.32% 21.58% -39.14% -3.41% 3.87% 23.57% -
ROE 1.86% 0.55% 0.68% -5.16% -1.31% -0.15% 2.17% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.65 7.24 9.38 10.16 10.50 7.53 11.75 -18.51%
EPS 1.82 0.53 0.66 -4.89 -1.27 -0.15 2.20 -11.90%
DPS 2.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.9791 0.9599 0.9562 0.9482 0.9705 1.0291 1.0132 -2.26%
Adjusted Per Share Value based on latest NOSH - 119,938
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.57 1.32 1.71 1.85 1.91 1.38 2.13 -18.44%
EPS 0.33 0.10 0.12 -0.89 -0.23 -0.03 0.40 -12.06%
DPS 0.36 0.00 0.00 0.00 0.64 0.00 0.00 -
NAPS 0.1779 0.1745 0.1741 0.1723 0.1763 0.1892 0.1839 -2.19%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.00 1.00 1.10 1.02 1.08 0.95 0.85 -
P/RPS 11.55 13.81 11.73 10.04 10.29 12.61 7.23 36.77%
P/EPS 54.95 188.68 168.18 -20.86 -85.04 -633.33 38.64 26.54%
EY 1.82 0.53 0.59 -4.79 -1.18 -0.16 2.59 -21.01%
DY 2.00 0.00 0.00 0.00 3.24 0.00 0.00 -
P/NAPS 1.02 1.04 1.15 1.08 1.11 0.92 0.84 13.85%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 10/05/10 25/02/10 25/11/09 28/08/09 05/05/09 27/02/09 -
Price 0.98 1.09 1.02 1.01 1.05 0.96 0.95 -
P/RPS 11.32 15.05 10.88 9.94 10.00 12.75 8.09 25.17%
P/EPS 53.85 205.66 155.95 -20.65 -82.68 -640.00 43.18 15.90%
EY 1.86 0.49 0.64 -4.84 -1.21 -0.16 2.32 -13.73%
DY 2.04 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 1.00 1.14 1.07 1.07 1.08 0.93 0.94 4.22%

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