[AASIA] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 53.46%
YoY- 165.49%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 71,199 78,684 78,969 75,632 54,975 46,506 40,750 45.01%
PBT 16,320 19,913 17,736 25,467 17,464 15,896 16,474 -0.62%
Tax -4,942 -5,715 -5,762 -5,624 -4,314 -3,194 -3,708 21.08%
NP 11,378 14,198 11,974 19,843 13,150 12,702 12,766 -7.38%
-
NP to SH 7,000 9,054 6,722 14,703 9,581 10,072 10,924 -25.65%
-
Tax Rate 30.28% 28.70% 32.49% 22.08% 24.70% 20.09% 22.51% -
Total Cost 59,821 64,486 66,995 55,789 41,825 33,804 27,984 65.86%
-
Net Worth 124,864 121,353 116,908 118,760 117,432 115,892 114,108 6.18%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 6,005 12,005 12,005 12,005 6,000 - 1,687 132.95%
Div Payout % 85.79% 132.60% 178.60% 81.65% 62.62% - 15.45% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 124,864 121,353 116,908 118,760 117,432 115,892 114,108 6.18%
NOSH 121,333 119,772 119,354 120,106 120,000 120,344 119,912 0.78%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 15.98% 18.04% 15.16% 26.24% 23.92% 27.31% 31.33% -
ROE 5.61% 7.46% 5.75% 12.38% 8.16% 8.69% 9.57% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 58.68 65.69 66.16 62.97 45.81 38.64 33.98 43.89%
EPS 5.77 7.56 5.63 12.24 7.98 8.37 9.11 -26.22%
DPS 5.00 10.00 10.00 10.00 5.00 0.00 1.41 132.36%
NAPS 1.0291 1.0132 0.9795 0.9888 0.9786 0.963 0.9516 5.35%
Adjusted Per Share Value based on latest NOSH - 120,106
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 10.79 11.92 11.97 11.46 8.33 7.05 6.17 45.10%
EPS 1.06 1.37 1.02 2.23 1.45 1.53 1.66 -25.82%
DPS 0.91 1.82 1.82 1.82 0.91 0.00 0.26 130.34%
NAPS 0.1892 0.1839 0.1771 0.1799 0.1779 0.1756 0.1729 6.18%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.95 0.85 1.01 1.10 1.24 1.38 0.98 -
P/RPS 1.62 1.29 1.53 1.75 2.71 3.57 2.88 -31.83%
P/EPS 16.47 11.24 17.93 8.99 15.53 16.49 10.76 32.78%
EY 6.07 8.89 5.58 11.13 6.44 6.06 9.30 -24.73%
DY 5.26 11.76 9.90 9.09 4.03 0.00 1.44 136.99%
P/NAPS 0.92 0.84 1.03 1.11 1.27 1.43 1.03 -7.24%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 05/05/09 27/02/09 21/11/08 26/08/08 29/04/08 29/02/08 30/11/07 -
Price 0.96 0.95 0.83 1.03 1.21 1.29 1.33 -
P/RPS 1.64 1.45 1.25 1.64 2.64 3.34 3.91 -43.93%
P/EPS 16.64 12.57 14.74 8.41 15.15 15.41 14.60 9.10%
EY 6.01 7.96 6.79 11.89 6.60 6.49 6.85 -8.34%
DY 5.21 10.53 12.05 9.71 4.13 0.00 1.06 188.80%
P/NAPS 0.93 0.94 0.85 1.04 1.24 1.34 1.40 -23.84%

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