[AASIA] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -22.22%
YoY- 108.69%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 14,971 9,023 8,154 8,602 10,315 8,479 7,244 62.17%
PBT 8,785 1,882 2,930 2,877 3,311 1,958 1,815 185.86%
Tax -964 -820 -204 -1,720 -1,603 -482 -309 113.35%
NP 7,821 1,062 2,726 1,157 1,708 1,476 1,506 199.58%
-
NP to SH 6,871 535 2,363 1,155 1,485 944 1,506 174.82%
-
Tax Rate 10.97% 43.57% 6.96% 59.78% 48.41% 24.62% 17.02% -
Total Cost 7,150 7,961 5,428 7,445 8,607 7,003 5,738 15.78%
-
Net Worth 114,108 106,322 106,742 100,102 78,297 76,953 75,661 31.47%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 1,687 1,796 - - -
Div Payout % - - - 146.10% 120.97% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 114,108 106,322 106,742 100,102 78,297 76,953 75,661 31.47%
NOSH 119,912 118,888 119,949 112,500 119,758 119,493 120,480 -0.31%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 52.24% 11.77% 33.43% 13.45% 16.56% 17.41% 20.79% -
ROE 6.02% 0.50% 2.21% 1.15% 1.90% 1.23% 1.99% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.48 7.59 6.80 7.65 8.61 7.10 6.01 62.69%
EPS 5.73 0.45 1.97 0.96 1.24 0.79 1.25 175.69%
DPS 0.00 0.00 0.00 1.50 1.50 0.00 0.00 -
NAPS 0.9516 0.8943 0.8899 0.8898 0.6538 0.644 0.628 31.89%
Adjusted Per Share Value based on latest NOSH - 112,500
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.27 1.37 1.24 1.30 1.56 1.28 1.10 62.01%
EPS 1.04 0.08 0.36 0.18 0.23 0.14 0.23 173.19%
DPS 0.00 0.00 0.00 0.26 0.27 0.00 0.00 -
NAPS 0.1729 0.1611 0.1617 0.1517 0.1186 0.1166 0.1146 31.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.98 0.99 0.90 0.72 0.75 0.80 0.69 -
P/RPS 7.85 13.04 13.24 9.42 8.71 11.27 11.48 -22.36%
P/EPS 17.10 220.00 45.69 70.13 60.48 101.27 55.20 -54.18%
EY 5.85 0.45 2.19 1.43 1.65 0.99 1.81 118.44%
DY 0.00 0.00 0.00 2.08 2.00 0.00 0.00 -
P/NAPS 1.03 1.11 1.01 0.81 1.15 1.24 1.10 -4.28%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 16/08/07 10/05/07 28/02/07 22/11/06 23/08/06 13/06/06 -
Price 1.33 0.90 0.94 0.97 0.72 0.77 0.78 -
P/RPS 10.65 11.86 13.83 12.69 8.36 10.85 12.97 -12.30%
P/EPS 23.21 200.00 47.72 94.48 58.06 97.47 62.40 -48.24%
EY 4.31 0.50 2.10 1.06 1.72 1.03 1.60 93.48%
DY 0.00 0.00 0.00 1.55 2.08 0.00 0.00 -
P/NAPS 1.40 1.01 1.06 1.09 1.10 1.20 1.24 8.41%

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