[AASIA] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 62.1%
YoY- -1156.11%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 37,948 35,913 38,490 42,526 44,738 45,184 47,989 -14.49%
PBT 15,575 14,457 15,240 7,937 4,475 2,537 2,237 265.05%
Tax -5,465 -5,233 -5,674 -5,387 -5,477 -4,951 -3,766 28.20%
NP 10,110 9,224 9,566 2,550 -1,002 -2,414 -1,529 -
-
NP to SH 5,023 4,358 4,603 -2,261 -5,966 -6,784 -4,935 -
-
Tax Rate 35.09% 36.20% 37.23% 67.87% 122.39% 195.15% 168.35% -
Total Cost 27,838 26,689 28,924 39,976 45,740 47,598 49,518 -31.90%
-
Net Worth 118,884 117,324 118,844 117,384 115,188 114,906 113,725 3.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 2,397 2,397 2,397 2,397 4,197 4,197 4,197 -31.18%
Div Payout % 47.74% 55.02% 52.09% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 118,884 117,324 118,844 117,384 115,188 114,906 113,725 3.00%
NOSH 120,462 120,222 120,361 119,890 120,000 120,169 119,938 0.29%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 26.64% 25.68% 24.85% 6.00% -2.24% -5.34% -3.19% -
ROE 4.23% 3.71% 3.87% -1.93% -5.18% -5.90% -4.34% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 31.50 29.87 31.98 35.47 37.28 37.60 40.01 -14.74%
EPS 4.17 3.62 3.82 -1.89 -4.97 -5.65 -4.11 -
DPS 2.00 2.00 2.00 2.00 3.50 3.50 3.50 -31.16%
NAPS 0.9869 0.9759 0.9874 0.9791 0.9599 0.9562 0.9482 2.70%
Adjusted Per Share Value based on latest NOSH - 119,890
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.75 5.44 5.83 6.44 6.78 6.85 7.27 -14.48%
EPS 0.76 0.66 0.70 -0.34 -0.90 -1.03 -0.75 -
DPS 0.36 0.36 0.36 0.36 0.64 0.64 0.64 -31.88%
NAPS 0.1801 0.1778 0.1801 0.1779 0.1745 0.1741 0.1723 2.99%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.20 1.22 1.05 1.00 1.00 1.10 1.02 -
P/RPS 3.81 4.08 3.28 2.82 2.68 2.93 2.55 30.72%
P/EPS 28.78 33.66 27.46 -53.03 -20.11 -19.49 -24.79 -
EY 3.47 2.97 3.64 -1.89 -4.97 -5.13 -4.03 -
DY 1.67 1.64 1.90 2.00 3.50 3.18 3.43 -38.13%
P/NAPS 1.22 1.25 1.06 1.02 1.04 1.15 1.08 8.47%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 16/05/11 28/02/11 09/11/10 25/08/10 10/05/10 25/02/10 25/11/09 -
Price 1.19 1.13 1.12 0.98 1.09 1.02 1.01 -
P/RPS 3.78 3.78 3.50 2.76 2.92 2.71 2.52 31.06%
P/EPS 28.54 31.17 29.29 -51.96 -21.92 -18.07 -24.55 -
EY 3.50 3.21 3.41 -1.92 -4.56 -5.53 -4.07 -
DY 1.68 1.77 1.79 2.04 3.21 3.43 3.47 -38.36%
P/NAPS 1.21 1.16 1.13 1.00 1.14 1.07 1.07 8.55%

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