[AASIA] QoQ TTM Result on 31-Dec-2007 [#4]

Stock

[AASIA] ASTRAL ASIA BHD

Announcement Date

29-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- -7.8%

YoY- 97.88%

Quarter Report

AASIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	78,969	75,632	54,975	46,506	40,750	36,094	35,550	69.99%
YoY %	4.41%	37.58%	18.21%	14.13%	12.90%	1.53%	-	-
Horiz. %	222.14%	212.75%	154.64%	130.82%	114.63%	101.53%	100.00%	-
PBT	17,736	25,467	17,464	15,896	16,474	11,000	11,076	36.75%
YoY %	-30.36%	45.83%	9.86%	-3.51%	49.76%	-0.69%	-	-
Horiz. %	160.13%	229.93%	157.67%	143.52%	148.74%	99.31%	100.00%	-
Tax	-5,762	-5,624	-4,314	-3,194	-3,708	-4,347	-4,009	27.27%
YoY %	-2.45%	-30.37%	-35.07%	13.86%	14.70%	-8.43%	-	-
Horiz. %	143.73%	140.28%	107.61%	79.67%	92.49%	108.43%	100.00%	-
NP	11,974	19,843	13,150	12,702	12,766	6,653	7,067	41.98%
YoY %	-39.66%	50.90%	3.53%	-0.50%	91.88%	-5.86%	-	-
Horiz. %	169.44%	280.78%	186.08%	179.74%	180.64%	94.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,722	14,703	9,581	10,072	10,924	5,538	5,947	8.48%
YoY %	-54.28%	53.46%	-4.87%	-7.80%	97.26%	-6.88%	-	-
Horiz. %	113.03%	247.23%	161.11%	169.36%	183.69%	93.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.49%	22.08%	24.70%	20.09%	22.51%	39.52%	36.20%	-
YoY %	47.15%	-10.61%	22.95%	-10.75%	-43.04%	9.17%	-	-
Horiz. %	89.75%	60.99%	68.23%	55.50%	62.18%	109.17%	100.00%	-
Total Cost	66,995	55,789	41,825	33,804	27,984	29,441	28,483	76.58%
YoY %	20.09%	33.39%	23.73%	20.80%	-4.95%	3.36%	-	-
Horiz. %	235.21%	195.87%	146.84%	118.68%	98.25%	103.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	116,908	118,760	117,432	115,892	114,108	106,322	106,742	6.23%
YoY %	-1.56%	1.13%	1.33%	1.56%	7.32%	-0.39%	-	-
Horiz. %	109.52%	111.26%	110.01%	108.57%	106.90%	99.61%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	12,005	12,005	6,000	-	1,687	3,483	3,483	127.66%
YoY %	0.00%	100.08%	0.00%	-	-51.56%	0.00%	-	-
Horiz. %	344.67%	344.67%	172.27%	-	48.44%	100.00%	100.00%	-
Div Payout %	178.60%	81.65%	62.62%	-	15.45%	62.91%	58.58%	-
YoY %	118.74%	30.39%	0.00%	-	-75.44%	7.39%	-	-
Horiz. %	304.88%	139.38%	106.90%	-	26.37%	107.39%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	116,908	118,760	117,432	115,892	114,108	106,322	106,742	6.23%
YoY %	-1.56%	1.13%	1.33%	1.56%	7.32%	-0.39%	-	-
Horiz. %	109.52%	111.26%	110.01%	108.57%	106.90%	99.61%	100.00%	-
NOSH	119,354	120,106	120,000	120,344	119,912	118,888	119,949	-0.33%
YoY %	-0.63%	0.09%	-0.29%	0.36%	0.86%	-0.88%	-	-
Horiz. %	99.50%	100.13%	100.04%	100.33%	99.97%	99.12%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	15.16%	26.24%	23.92%	27.31%	31.33%	18.43%	19.88%	-
YoY %	-42.23%	9.70%	-12.41%	-12.83%	69.99%	-7.29%	-	-
Horiz. %	76.26%	131.99%	120.32%	137.37%	157.60%	92.71%	100.00%	-
ROE	5.75%	12.38%	8.16%	8.69%	9.57%	5.21%	5.57%	-
YoY %	-53.55%	51.72%	-6.10%	-9.20%	83.69%	-6.46%	-	-
Horiz. %	103.23%	222.26%	146.50%	156.01%	171.81%	93.54%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	66.16	62.97	45.81	38.64	33.98	30.36	29.64	70.54%
YoY %	5.07%	37.46%	18.56%	13.71%	11.92%	2.43%	-	-
Horiz. %	223.21%	212.45%	154.55%	130.36%	114.64%	102.43%	100.00%	-
EPS	5.63	12.24	7.98	8.37	9.11	4.66	4.96	8.78%
YoY %	-54.00%	53.38%	-4.66%	-8.12%	95.49%	-6.05%	-	-
Horiz. %	113.51%	246.77%	160.89%	168.75%	183.67%	93.95%	100.00%	-
DPS	10.00	10.00	5.00	0.00	1.41	2.93	2.90	127.73%
YoY %	0.00%	100.00%	0.00%	0.00%	-51.88%	1.03%	-	-
Horiz. %	344.83%	344.83%	172.41%	0.00%	48.62%	101.03%	100.00%	-
NAPS	0.9795	0.9888	0.9786	0.963	0.9516	0.8943	0.8899	6.58%
YoY %	-0.94%	1.04%	1.62%	1.20%	6.41%	0.49%	-	-
Horiz. %	110.07%	111.11%	109.97%	108.21%	106.93%	100.49%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 120,344
RPS	11.41	10.92	7.94	6.72	5.89	5.21	5.13	70.14%
YoY %	4.49%	37.53%	18.15%	14.09%	13.05%	1.56%	-	-
Horiz. %	222.42%	212.87%	154.78%	130.99%	114.81%	101.56%	100.00%	-
EPS	0.97	2.12	1.38	1.45	1.58	0.80	0.86	8.33%
YoY %	-54.25%	53.62%	-4.83%	-8.23%	97.50%	-6.98%	-	-
Horiz. %	112.79%	246.51%	160.47%	168.60%	183.72%	93.02%	100.00%	-
DPS	1.73	1.73	0.87	0.00	0.24	0.50	0.50	128.24%
YoY %	0.00%	98.85%	0.00%	0.00%	-52.00%	0.00%	-	-
Horiz. %	346.00%	346.00%	174.00%	0.00%	48.00%	100.00%	100.00%	-
NAPS	0.1689	0.1715	0.1696	0.1674	0.1648	0.1536	0.1542	6.24%
YoY %	-1.52%	1.12%	1.31%	1.58%	7.29%	-0.39%	-	-
Horiz. %	109.53%	111.22%	109.99%	108.56%	106.87%	99.61%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.01	1.10	1.24	1.38	0.98	0.99	0.90	-
P/RPS	1.53	1.75	2.71	3.57	2.88	3.26	3.04	-36.64%
YoY %	-12.57%	-35.42%	-24.09%	23.96%	-11.66%	7.24%	-	-
Horiz. %	50.33%	57.57%	89.14%	117.43%	94.74%	107.24%	100.00%	-
P/EPS	17.93	8.99	15.53	16.49	10.76	21.25	18.15	-0.80%
YoY %	99.44%	-42.11%	-5.82%	53.25%	-49.36%	17.08%	-	-
Horiz. %	98.79%	49.53%	85.56%	90.85%	59.28%	117.08%	100.00%	-
EY	5.58	11.13	6.44	6.06	9.30	4.71	5.51	0.84%
YoY %	-49.87%	72.83%	6.27%	-34.84%	97.45%	-14.52%	-	-
Horiz. %	101.27%	202.00%	116.88%	109.98%	168.78%	85.48%	100.00%	-
DY	9.90	9.09	4.03	0.00	1.44	2.96	3.23	110.57%
YoY %	8.91%	125.56%	0.00%	0.00%	-51.35%	-8.36%	-	-
Horiz. %	306.50%	281.42%	124.77%	0.00%	44.58%	91.64%	100.00%	-
P/NAPS	1.03	1.11	1.27	1.43	1.03	1.11	1.01	1.31%
YoY %	-7.21%	-12.60%	-11.19%	38.83%	-7.21%	9.90%	-	-
Horiz. %	101.98%	109.90%	125.74%	141.58%	101.98%	109.90%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	21/11/08	26/08/08	29/04/08	29/02/08	30/11/07	16/08/07	10/05/07	-
Price	0.83	1.03	1.21	1.29	1.33	0.90	0.94	-
P/RPS	1.25	1.64	2.64	3.34	3.91	2.96	3.17	-46.13%
YoY %	-23.78%	-37.88%	-20.96%	-14.58%	32.09%	-6.62%	-	-
Horiz. %	39.43%	51.74%	83.28%	105.36%	123.34%	93.38%	100.00%	-
P/EPS	14.74	8.41	15.15	15.41	14.60	19.32	18.96	-15.41%
YoY %	75.27%	-44.49%	-1.69%	5.55%	-24.43%	1.90%	-	-
Horiz. %	77.74%	44.36%	79.91%	81.28%	77.00%	101.90%	100.00%	-
EY	6.79	11.89	6.60	6.49	6.85	5.18	5.27	18.35%
YoY %	-42.89%	80.15%	1.69%	-5.26%	32.24%	-1.71%	-	-
Horiz. %	128.84%	225.62%	125.24%	123.15%	129.98%	98.29%	100.00%	-
DY	12.05	9.71	4.13	0.00	1.06	3.26	3.09	147.13%
YoY %	24.10%	135.11%	0.00%	0.00%	-67.48%	5.50%	-	-
Horiz. %	389.97%	314.24%	133.66%	0.00%	34.30%	105.50%	100.00%	-
P/NAPS	0.85	1.04	1.24	1.34	1.40	1.01	1.06	-13.65%
YoY %	-18.27%	-16.13%	-7.46%	-4.29%	38.61%	-4.72%	-	-
Horiz. %	80.19%	98.11%	116.98%	126.42%	132.08%	95.28%	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