[AASIA] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 517.82%
YoY- -20.78%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 14,073 18,308 29,680 16,623 14,358 14,971 9,023 34.30%
PBT 4,476 1,054 9,885 4,498 2,299 8,785 1,882 77.70%
Tax -1,159 -1,102 -2,130 -1,324 -1,206 -964 -820 25.81%
NP 3,317 -48 7,755 3,174 1,093 7,821 1,062 112.93%
-
NP to SH 2,635 -1,110 5,657 1,872 303 6,871 535 188.08%
-
Tax Rate 25.89% 104.55% 21.55% 29.44% 52.46% 10.97% 43.57% -
Total Cost 10,756 18,356 21,925 13,449 13,265 7,150 7,961 22.10%
-
Net Worth 121,353 116,908 118,760 117,432 115,892 114,108 106,322 9.17%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 6,005 6,000 - - - -
Div Payout % - - 106.16% 320.51% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 121,353 116,908 118,760 117,432 115,892 114,108 106,322 9.17%
NOSH 119,772 119,354 120,106 120,000 120,344 119,912 118,888 0.49%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 23.57% -0.26% 26.13% 19.09% 7.61% 52.24% 11.77% -
ROE 2.17% -0.95% 4.76% 1.59% 0.26% 6.02% 0.50% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 11.75 15.34 24.71 13.85 11.93 12.48 7.59 33.64%
EPS 2.20 -0.93 4.71 1.56 0.25 5.73 0.45 186.67%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.0132 0.9795 0.9888 0.9786 0.963 0.9516 0.8943 8.63%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2.03 2.64 4.29 2.40 2.07 2.16 1.30 34.41%
EPS 0.38 -0.16 0.82 0.27 0.04 0.99 0.08 181.24%
DPS 0.00 0.00 0.87 0.87 0.00 0.00 0.00 -
NAPS 0.1753 0.1689 0.1715 0.1696 0.1674 0.1648 0.1536 9.16%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.85 1.01 1.10 1.24 1.38 0.98 0.99 -
P/RPS 7.23 6.58 4.45 8.95 11.57 7.85 13.04 -32.38%
P/EPS 38.64 -108.60 23.35 79.49 548.11 17.10 220.00 -68.47%
EY 2.59 -0.92 4.28 1.26 0.18 5.85 0.45 219.46%
DY 0.00 0.00 4.55 4.03 0.00 0.00 0.00 -
P/NAPS 0.84 1.03 1.11 1.27 1.43 1.03 1.11 -16.88%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 21/11/08 26/08/08 29/04/08 29/02/08 30/11/07 16/08/07 -
Price 0.95 0.83 1.03 1.21 1.29 1.33 0.90 -
P/RPS 8.09 5.41 4.17 8.73 10.81 10.65 11.86 -22.42%
P/EPS 43.18 -89.25 21.87 77.56 512.36 23.21 200.00 -63.84%
EY 2.32 -1.12 4.57 1.29 0.20 4.31 0.50 176.90%
DY 0.00 0.00 4.85 4.13 0.00 0.00 0.00 -
P/NAPS 0.94 0.85 1.04 1.24 1.34 1.40 1.01 -4.65%

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