[AASIA] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -73.9%
YoY- 102.42%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 32,114 29,264 27,882 28,686 35,695 44,194 51,608 -27.17%
PBT -8,623 -9,390 -10,162 1,977 4,298 1,227 1,376 -
Tax -2,797 -2,783 -3,944 -1,131 -1,628 -10,029 -9,481 -55.78%
NP -11,420 -12,173 -14,106 846 2,670 -8,802 -8,105 25.76%
-
NP to SH -12,030 -12,251 -13,434 697 2,670 -8,802 -8,105 30.21%
-
Tax Rate - - - 57.21% 37.88% 817.36% 689.03% -
Total Cost 43,534 41,437 41,988 27,840 33,025 52,996 59,713 -19.04%
-
Net Worth 76,953 75,661 104,415 91,736 80,739 69,983 87,749 -8.40%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 76,953 75,661 104,415 91,736 80,739 69,983 87,749 -8.40%
NOSH 119,493 120,480 120,018 125,666 122,333 107,666 134,999 -7.83%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -35.56% -41.60% -50.59% 2.95% 7.48% -19.92% -15.70% -
ROE -15.63% -16.19% -12.87% 0.76% 3.31% -12.58% -9.24% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 26.88 24.29 23.23 22.83 29.18 41.05 38.23 -20.98%
EPS -10.07 -10.17 -11.19 0.55 2.18 -8.18 -6.00 41.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.644 0.628 0.87 0.73 0.66 0.65 0.65 -0.61%
Adjusted Per Share Value based on latest NOSH - 125,666
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.87 4.43 4.22 4.35 5.41 6.70 7.82 -27.13%
EPS -1.82 -1.86 -2.04 0.11 0.40 -1.33 -1.23 29.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1166 0.1146 0.1582 0.139 0.1223 0.106 0.133 -8.42%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.80 0.69 0.65 0.71 0.65 0.76 0.70 -
P/RPS 2.98 2.84 2.80 3.11 2.23 1.85 1.83 38.53%
P/EPS -7.95 -6.79 -5.81 128.01 29.78 -9.30 -11.66 -22.58%
EY -12.58 -14.74 -17.22 0.78 3.36 -10.76 -8.58 29.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.10 0.75 0.97 0.98 1.17 1.08 9.67%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 13/06/06 28/02/06 30/11/05 26/08/05 31/05/05 28/02/05 -
Price 0.77 0.78 0.66 0.65 0.62 0.68 0.74 -
P/RPS 2.87 3.21 2.84 2.85 2.12 1.66 1.94 29.92%
P/EPS -7.65 -7.67 -5.90 117.19 28.41 -8.32 -12.33 -27.31%
EY -13.07 -13.04 -16.96 0.85 3.52 -12.02 -8.11 37.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.24 0.76 0.89 0.94 1.05 1.14 3.48%

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