[AASIA] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -6.88%
YoY- 146.03%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 54,975 46,506 40,750 36,094 35,550 34,640 34,054 37.57%
PBT 17,464 15,896 16,474 11,000 11,076 9,961 -4,707 -
Tax -4,314 -3,194 -3,708 -4,347 -4,009 -3,364 -4,400 -1.30%
NP 13,150 12,702 12,766 6,653 7,067 6,597 -9,107 -
-
NP to SH 9,581 10,072 10,924 5,538 5,947 5,090 -9,791 -
-
Tax Rate 24.70% 20.09% 22.51% 39.52% 36.20% 33.77% - -
Total Cost 41,825 33,804 27,984 29,441 28,483 28,043 43,161 -2.07%
-
Net Worth 117,432 115,892 114,108 106,322 106,742 100,102 78,297 30.99%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,000 - 1,687 3,483 3,483 3,483 1,796 123.31%
Div Payout % 62.62% - 15.45% 62.91% 58.58% 68.45% 0.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 117,432 115,892 114,108 106,322 106,742 100,102 78,297 30.99%
NOSH 120,000 120,344 119,912 118,888 119,949 112,500 119,758 0.13%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 23.92% 27.31% 31.33% 18.43% 19.88% 19.04% -26.74% -
ROE 8.16% 8.69% 9.57% 5.21% 5.57% 5.08% -12.50% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 45.81 38.64 33.98 30.36 29.64 30.79 28.44 37.37%
EPS 7.98 8.37 9.11 4.66 4.96 4.52 -8.18 -
DPS 5.00 0.00 1.41 2.93 2.90 3.10 1.50 122.98%
NAPS 0.9786 0.963 0.9516 0.8943 0.8899 0.8898 0.6538 30.81%
Adjusted Per Share Value based on latest NOSH - 118,888
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 8.33 7.05 6.17 5.47 5.39 5.25 5.16 37.57%
EPS 1.45 1.53 1.66 0.84 0.90 0.77 -1.48 -
DPS 0.91 0.00 0.26 0.53 0.53 0.53 0.27 124.62%
NAPS 0.1779 0.1756 0.1729 0.1611 0.1617 0.1517 0.1186 31.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.24 1.38 0.98 0.99 0.90 0.72 0.75 -
P/RPS 2.71 3.57 2.88 3.26 3.04 2.34 2.64 1.75%
P/EPS 15.53 16.49 10.76 21.25 18.15 15.91 -9.17 -
EY 6.44 6.06 9.30 4.71 5.51 6.28 -10.90 -
DY 4.03 0.00 1.44 2.96 3.23 4.30 2.00 59.46%
P/NAPS 1.27 1.43 1.03 1.11 1.01 0.81 1.15 6.83%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/04/08 29/02/08 30/11/07 16/08/07 10/05/07 28/02/07 22/11/06 -
Price 1.21 1.29 1.33 0.90 0.94 0.97 0.72 -
P/RPS 2.64 3.34 3.91 2.96 3.17 3.15 2.53 2.87%
P/EPS 15.15 15.41 14.60 19.32 18.96 21.44 -8.81 -
EY 6.60 6.49 6.85 5.18 5.27 4.66 -11.36 -
DY 4.13 0.00 1.06 3.26 3.09 3.19 2.08 57.91%
P/NAPS 1.24 1.34 1.40 1.01 1.06 1.09 1.10 8.30%

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