[AASIA] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -2641.67%
YoY- -173.42%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 42,526 44,738 45,184 47,989 54,107 71,199 78,684 -33.72%
PBT 7,937 4,475 2,537 2,237 7,136 16,320 19,913 -45.93%
Tax -5,387 -5,477 -4,951 -3,766 -3,942 -4,942 -5,715 -3.87%
NP 2,550 -1,002 -2,414 -1,529 3,194 11,378 14,198 -68.26%
-
NP to SH -2,261 -5,966 -6,784 -4,935 -180 7,000 9,054 -
-
Tax Rate 67.87% 122.39% 195.15% 168.35% 55.24% 30.28% 28.70% -
Total Cost 39,976 45,740 47,598 49,518 50,913 59,821 64,486 -27.36%
-
Net Worth 117,384 115,188 114,906 113,725 116,383 124,864 121,353 -2.19%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,397 4,197 4,197 4,197 4,197 6,005 12,005 -65.93%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 85.79% 132.60% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 117,384 115,188 114,906 113,725 116,383 124,864 121,353 -2.19%
NOSH 119,890 120,000 120,169 119,938 119,921 121,333 119,772 0.06%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.00% -2.24% -5.34% -3.19% 5.90% 15.98% 18.04% -
ROE -1.93% -5.18% -5.90% -4.34% -0.15% 5.61% 7.46% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 35.47 37.28 37.60 40.01 45.12 58.68 65.69 -33.76%
EPS -1.89 -4.97 -5.65 -4.11 -0.15 5.77 7.56 -
DPS 2.00 3.50 3.50 3.50 3.50 5.00 10.00 -65.90%
NAPS 0.9791 0.9599 0.9562 0.9482 0.9705 1.0291 1.0132 -2.26%
Adjusted Per Share Value based on latest NOSH - 119,938
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.14 6.46 6.53 6.93 7.81 10.28 11.36 -33.72%
EPS -0.33 -0.86 -0.98 -0.71 -0.03 1.01 1.31 -
DPS 0.35 0.61 0.61 0.61 0.61 0.87 1.73 -65.63%
NAPS 0.1695 0.1664 0.166 0.1643 0.1681 0.1803 0.1753 -2.22%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.00 1.00 1.10 1.02 1.08 0.95 0.85 -
P/RPS 2.82 2.68 2.93 2.55 2.39 1.62 1.29 68.67%
P/EPS -53.03 -20.11 -19.49 -24.79 -719.53 16.47 11.24 -
EY -1.89 -4.97 -5.13 -4.03 -0.14 6.07 8.89 -
DY 2.00 3.50 3.18 3.43 3.24 5.26 11.76 -69.40%
P/NAPS 1.02 1.04 1.15 1.08 1.11 0.92 0.84 13.85%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 10/05/10 25/02/10 25/11/09 28/08/09 05/05/09 27/02/09 -
Price 0.98 1.09 1.02 1.01 1.05 0.96 0.95 -
P/RPS 2.76 2.92 2.71 2.52 2.33 1.64 1.45 53.77%
P/EPS -51.96 -21.92 -18.07 -24.55 -699.54 16.64 12.57 -
EY -1.92 -4.56 -5.53 -4.07 -0.14 6.01 7.96 -
DY 2.04 3.21 3.43 3.47 3.33 5.21 10.53 -66.61%
P/NAPS 1.00 1.14 1.07 1.07 1.08 0.93 0.94 4.22%

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