[AASIA] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
10-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 104.59%
YoY- 56.91%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 14,358 14,971 9,023 8,154 8,602 10,315 8,479 41.93%
PBT 2,299 8,785 1,882 2,930 2,877 3,311 1,958 11.26%
Tax -1,206 -964 -820 -204 -1,720 -1,603 -482 83.99%
NP 1,093 7,821 1,062 2,726 1,157 1,708 1,476 -18.10%
-
NP to SH 303 6,871 535 2,363 1,155 1,485 944 -53.02%
-
Tax Rate 52.46% 10.97% 43.57% 6.96% 59.78% 48.41% 24.62% -
Total Cost 13,265 7,150 7,961 5,428 7,445 8,607 7,003 52.91%
-
Net Worth 115,892 114,108 106,322 106,742 100,102 78,297 76,953 31.28%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 1,687 1,796 - -
Div Payout % - - - - 146.10% 120.97% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 115,892 114,108 106,322 106,742 100,102 78,297 76,953 31.28%
NOSH 120,344 119,912 118,888 119,949 112,500 119,758 119,493 0.47%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.61% 52.24% 11.77% 33.43% 13.45% 16.56% 17.41% -
ROE 0.26% 6.02% 0.50% 2.21% 1.15% 1.90% 1.23% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.93 12.48 7.59 6.80 7.65 8.61 7.10 41.20%
EPS 0.25 5.73 0.45 1.97 0.96 1.24 0.79 -53.46%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 0.00 -
NAPS 0.963 0.9516 0.8943 0.8899 0.8898 0.6538 0.644 30.66%
Adjusted Per Share Value based on latest NOSH - 119,949
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 2.07 2.16 1.30 1.18 1.24 1.49 1.22 42.12%
EPS 0.04 0.99 0.08 0.34 0.17 0.21 0.14 -56.52%
DPS 0.00 0.00 0.00 0.00 0.24 0.26 0.00 -
NAPS 0.1674 0.1648 0.1536 0.1542 0.1446 0.1131 0.1111 31.33%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.38 0.98 0.99 0.90 0.72 0.75 0.80 -
P/RPS 11.57 7.85 13.04 13.24 9.42 8.71 11.27 1.76%
P/EPS 548.11 17.10 220.00 45.69 70.13 60.48 101.27 207.31%
EY 0.18 5.85 0.45 2.19 1.43 1.65 0.99 -67.80%
DY 0.00 0.00 0.00 0.00 2.08 2.00 0.00 -
P/NAPS 1.43 1.03 1.11 1.01 0.81 1.15 1.24 9.94%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 16/08/07 10/05/07 28/02/07 22/11/06 23/08/06 -
Price 1.29 1.33 0.90 0.94 0.97 0.72 0.77 -
P/RPS 10.81 10.65 11.86 13.83 12.69 8.36 10.85 -0.24%
P/EPS 512.36 23.21 200.00 47.72 94.48 58.06 97.47 201.40%
EY 0.20 4.31 0.50 2.10 1.06 1.72 1.03 -66.36%
DY 0.00 0.00 0.00 0.00 1.55 2.08 0.00 -
P/NAPS 1.34 1.40 1.01 1.06 1.09 1.10 1.20 7.61%

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