[AASIA] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 97.26%
YoY- 211.57%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 75,632 54,975 46,506 40,750 36,094 35,550 34,640 68.38%
PBT 25,467 17,464 15,896 16,474 11,000 11,076 9,961 87.08%
Tax -5,624 -4,314 -3,194 -3,708 -4,347 -4,009 -3,364 40.90%
NP 19,843 13,150 12,702 12,766 6,653 7,067 6,597 108.51%
-
NP to SH 14,703 9,581 10,072 10,924 5,538 5,947 5,090 102.95%
-
Tax Rate 22.08% 24.70% 20.09% 22.51% 39.52% 36.20% 33.77% -
Total Cost 55,789 41,825 33,804 27,984 29,441 28,483 28,043 58.24%
-
Net Worth 118,760 117,432 115,892 114,108 106,322 106,742 100,102 12.08%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 12,005 6,000 - 1,687 3,483 3,483 3,483 128.34%
Div Payout % 81.65% 62.62% - 15.45% 62.91% 58.58% 68.45% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 118,760 117,432 115,892 114,108 106,322 106,742 100,102 12.08%
NOSH 120,106 120,000 120,344 119,912 118,888 119,949 112,500 4.46%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 26.24% 23.92% 27.31% 31.33% 18.43% 19.88% 19.04% -
ROE 12.38% 8.16% 8.69% 9.57% 5.21% 5.57% 5.08% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 62.97 45.81 38.64 33.98 30.36 29.64 30.79 61.19%
EPS 12.24 7.98 8.37 9.11 4.66 4.96 4.52 94.39%
DPS 10.00 5.00 0.00 1.41 2.93 2.90 3.10 118.47%
NAPS 0.9888 0.9786 0.963 0.9516 0.8943 0.8899 0.8898 7.29%
Adjusted Per Share Value based on latest NOSH - 119,912
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.46 8.33 7.05 6.17 5.47 5.39 5.25 68.35%
EPS 2.23 1.45 1.53 1.66 0.84 0.90 0.77 103.30%
DPS 1.82 0.91 0.00 0.26 0.53 0.53 0.53 127.78%
NAPS 0.1799 0.1779 0.1756 0.1729 0.1611 0.1617 0.1517 12.04%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.10 1.24 1.38 0.98 0.99 0.90 0.72 -
P/RPS 1.75 2.71 3.57 2.88 3.26 3.04 2.34 -17.62%
P/EPS 8.99 15.53 16.49 10.76 21.25 18.15 15.91 -31.67%
EY 11.13 6.44 6.06 9.30 4.71 5.51 6.28 46.50%
DY 9.09 4.03 0.00 1.44 2.96 3.23 4.30 64.78%
P/NAPS 1.11 1.27 1.43 1.03 1.11 1.01 0.81 23.39%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 29/04/08 29/02/08 30/11/07 16/08/07 10/05/07 28/02/07 -
Price 1.03 1.21 1.29 1.33 0.90 0.94 0.97 -
P/RPS 1.64 2.64 3.34 3.91 2.96 3.17 3.15 -35.30%
P/EPS 8.41 15.15 15.41 14.60 19.32 18.96 21.44 -46.44%
EY 11.89 6.60 6.49 6.85 5.18 5.27 4.66 86.82%
DY 9.71 4.13 0.00 1.06 3.26 3.09 3.19 110.17%
P/NAPS 1.04 1.24 1.34 1.40 1.01 1.06 1.09 -3.08%

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