[AASIA] QoQ TTM Result on 30-Sep-2008 [#3]

Stock

[AASIA] ASTRAL ASIA BHD

Announcement Date

21-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- -54.28%

YoY- -38.47%

Quarter Report

AASIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	54,107	71,199	78,684	78,969	75,632	54,975	46,506	10.62%
YoY %	-24.01%	-9.51%	-0.36%	4.41%	37.58%	18.21%	-	-
Horiz. %	116.34%	153.10%	169.19%	169.80%	162.63%	118.21%	100.00%	-
PBT	7,136	16,320	19,913	17,736	25,467	17,464	15,896	-41.39%
YoY %	-56.27%	-18.04%	12.27%	-30.36%	45.83%	9.86%	-	-
Horiz. %	44.89%	102.67%	125.27%	111.58%	160.21%	109.86%	100.00%	-
Tax	-3,942	-4,942	-5,715	-5,762	-5,624	-4,314	-3,194	15.07%
YoY %	20.23%	13.53%	0.82%	-2.45%	-30.37%	-35.07%	-	-
Horiz. %	123.42%	154.73%	178.93%	180.40%	176.08%	135.07%	100.00%	-
NP	3,194	11,378	14,198	11,974	19,843	13,150	12,702	-60.19%
YoY %	-71.93%	-19.86%	18.57%	-39.66%	50.90%	3.53%	-	-
Horiz. %	25.15%	89.58%	111.78%	94.27%	156.22%	103.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-180	7,000	9,054	6,722	14,703	9,581	10,072	-
YoY %	-102.57%	-22.69%	34.69%	-54.28%	53.46%	-4.87%	-	-
Horiz. %	-1.79%	69.50%	89.89%	66.74%	145.98%	95.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	55.24%	30.28%	28.70%	32.49%	22.08%	24.70%	20.09%	-
YoY %	82.43%	5.51%	-11.67%	47.15%	-10.61%	22.95%	-	-
Horiz. %	274.96%	150.72%	142.86%	161.72%	109.91%	122.95%	100.00%	-
Total Cost	50,913	59,821	64,486	66,995	55,789	41,825	33,804	31.42%
YoY %	-14.89%	-7.23%	-3.75%	20.09%	33.39%	23.73%	-	-
Horiz. %	150.61%	176.96%	190.76%	198.19%	165.04%	123.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	116,383	124,864	121,353	116,908	118,760	117,432	115,892	0.28%
YoY %	-6.79%	2.89%	3.80%	-1.56%	1.13%	1.33%	-	-
Horiz. %	100.42%	107.74%	104.71%	100.88%	102.47%	101.33%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	4,197	6,005	12,005	12,005	12,005	6,000	-	-
YoY %	-30.11%	-49.98%	0.00%	0.00%	100.08%	0.00%	-	-
Horiz. %	69.95%	100.08%	200.08%	200.08%	200.08%	100.00%	-	-
Div Payout %	0.00%	85.79%	132.60%	178.60%	81.65%	62.62%	-	-
YoY %	0.00%	-35.30%	-25.76%	118.74%	30.39%	0.00%	-	-
Horiz. %	0.00%	137.00%	211.75%	285.21%	130.39%	100.00%	-	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	116,383	124,864	121,353	116,908	118,760	117,432	115,892	0.28%
YoY %	-6.79%	2.89%	3.80%	-1.56%	1.13%	1.33%	-	-
Horiz. %	100.42%	107.74%	104.71%	100.88%	102.47%	101.33%	100.00%	-
NOSH	119,921	121,333	119,772	119,354	120,106	120,000	120,344	-0.23%
YoY %	-1.16%	1.30%	0.35%	-0.63%	0.09%	-0.29%	-	-
Horiz. %	99.65%	100.82%	99.52%	99.18%	99.80%	99.71%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	5.90%	15.98%	18.04%	15.16%	26.24%	23.92%	27.31%	-
YoY %	-63.08%	-11.42%	19.00%	-42.23%	9.70%	-12.41%	-	-
Horiz. %	21.60%	58.51%	66.06%	55.51%	96.08%	87.59%	100.00%	-
ROE	-0.15%	5.61%	7.46%	5.75%	12.38%	8.16%	8.69%	-
YoY %	-102.67%	-24.80%	29.74%	-53.55%	51.72%	-6.10%	-	-
Horiz. %	-1.73%	64.56%	85.85%	66.17%	142.46%	93.90%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	45.12	58.68	65.69	66.16	62.97	45.81	38.64	10.89%
YoY %	-23.11%	-10.67%	-0.71%	5.07%	37.46%	18.56%	-	-
Horiz. %	116.77%	151.86%	170.01%	171.22%	162.97%	118.56%	100.00%	-
EPS	-0.15	5.77	7.56	5.63	12.24	7.98	8.37	-
YoY %	-102.60%	-23.68%	34.28%	-54.00%	53.38%	-4.66%	-	-
Horiz. %	-1.79%	68.94%	90.32%	67.26%	146.24%	95.34%	100.00%	-
DPS	3.50	5.00	10.00	10.00	10.00	5.00	0.00	-
YoY %	-30.00%	-50.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	70.00%	100.00%	200.00%	200.00%	200.00%	100.00%	-	-
NAPS	0.9705	1.0291	1.0132	0.9795	0.9888	0.9786	0.963	0.51%
YoY %	-5.69%	1.57%	3.44%	-0.94%	1.04%	1.62%	-	-
Horiz. %	100.78%	106.86%	105.21%	101.71%	102.68%	101.62%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 119,354
RPS	7.81	10.28	11.36	11.41	10.92	7.94	6.72	10.55%
YoY %	-24.03%	-9.51%	-0.44%	4.49%	37.53%	18.15%	-	-
Horiz. %	116.22%	152.98%	169.05%	169.79%	162.50%	118.15%	100.00%	-
EPS	-0.03	1.01	1.31	0.97	2.12	1.38	1.45	-
YoY %	-102.97%	-22.90%	35.05%	-54.25%	53.62%	-4.83%	-	-
Horiz. %	-2.07%	69.66%	90.34%	66.90%	146.21%	95.17%	100.00%	-
DPS	0.61	0.87	1.73	1.73	1.73	0.87	0.00	-
YoY %	-29.89%	-49.71%	0.00%	0.00%	98.85%	0.00%	-	-
Horiz. %	70.11%	100.00%	198.85%	198.85%	198.85%	100.00%	-	-
NAPS	0.1681	0.1803	0.1753	0.1689	0.1715	0.1696	0.1674	0.27%
YoY %	-6.77%	2.85%	3.79%	-1.52%	1.12%	1.31%	-	-
Horiz. %	100.42%	107.71%	104.72%	100.90%	102.45%	101.31%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	1.08	0.95	0.85	1.01	1.10	1.24	1.38	-
P/RPS	2.39	1.62	1.29	1.53	1.75	2.71	3.57	-23.49%
YoY %	47.53%	25.58%	-15.69%	-12.57%	-35.42%	-24.09%	-	-
Horiz. %	66.95%	45.38%	36.13%	42.86%	49.02%	75.91%	100.00%	-
P/EPS	-719.53	16.47	11.24	17.93	8.99	15.53	16.49	-
YoY %	-4,468.73%	46.53%	-37.31%	99.44%	-42.11%	-5.82%	-	-
Horiz. %	-4,363.43%	99.88%	68.16%	108.73%	54.52%	94.18%	100.00%	-
EY	-0.14	6.07	8.89	5.58	11.13	6.44	6.06	-
YoY %	-102.31%	-31.72%	59.32%	-49.87%	72.83%	6.27%	-	-
Horiz. %	-2.31%	100.17%	146.70%	92.08%	183.66%	106.27%	100.00%	-
DY	3.24	5.26	11.76	9.90	9.09	4.03	0.00	-
YoY %	-38.40%	-55.27%	18.79%	8.91%	125.56%	0.00%	-	-
Horiz. %	80.40%	130.52%	291.81%	245.66%	225.56%	100.00%	-	-
P/NAPS	1.11	0.92	0.84	1.03	1.11	1.27	1.43	-15.55%
YoY %	20.65%	9.52%	-18.45%	-7.21%	-12.60%	-11.19%	-	-
Horiz. %	77.62%	64.34%	58.74%	72.03%	77.62%	88.81%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	05/05/09	27/02/09	21/11/08	26/08/08	29/04/08	29/02/08	-
Price	1.05	0.96	0.95	0.83	1.03	1.21	1.29	-
P/RPS	2.33	1.64	1.45	1.25	1.64	2.64	3.34	-21.35%
YoY %	42.07%	13.10%	16.00%	-23.78%	-37.88%	-20.96%	-	-
Horiz. %	69.76%	49.10%	43.41%	37.43%	49.10%	79.04%	100.00%	-
P/EPS	-699.54	16.64	12.57	14.74	8.41	15.15	15.41	-
YoY %	-4,303.97%	32.38%	-14.72%	75.27%	-44.49%	-1.69%	-	-
Horiz. %	-4,539.52%	107.98%	81.57%	95.65%	54.57%	98.31%	100.00%	-
EY	-0.14	6.01	7.96	6.79	11.89	6.60	6.49	-
YoY %	-102.33%	-24.50%	17.23%	-42.89%	80.15%	1.69%	-	-
Horiz. %	-2.16%	92.60%	122.65%	104.62%	183.20%	101.69%	100.00%	-
DY	3.33	5.21	10.53	12.05	9.71	4.13	0.00	-
YoY %	-36.08%	-50.52%	-12.61%	24.10%	135.11%	0.00%	-	-
Horiz. %	80.63%	126.15%	254.96%	291.77%	235.11%	100.00%	-	-
P/NAPS	1.08	0.93	0.94	0.85	1.04	1.24	1.34	-13.40%
YoY %	16.13%	-1.06%	10.59%	-18.27%	-16.13%	-7.46%	-	-
Horiz. %	80.60%	69.40%	70.15%	63.43%	77.61%	92.54%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos