[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
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 78,969 75,632 54,975 46,506 40,750 36,094 35,550 69.99%
PBT 17,736 25,467 17,464 15,896 16,474 11,000 11,076 36.75%
Tax -5,762 -5,624 -4,314 -3,194 -3,708 -4,347 -4,009 27.27%
NP 11,974 19,843 13,150 12,702 12,766 6,653 7,067 41.98%
-
NP to SH 6,722 14,703 9,581 10,072 10,924 5,538 5,947 8.48%
-
Tax Rate 32.49% 22.08% 24.70% 20.09% 22.51% 39.52% 36.20% -
Total Cost 66,995 55,789 41,825 33,804 27,984 29,441 28,483 76.58%
-
Net Worth 116,908 118,760 117,432 115,892 114,108 106,322 106,742 6.23%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 12,005 12,005 6,000 - 1,687 3,483 3,483 127.66%
Div Payout % 178.60% 81.65% 62.62% - 15.45% 62.91% 58.58% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 116,908 118,760 117,432 115,892 114,108 106,322 106,742 6.23%
NOSH 119,354 120,106 120,000 120,344 119,912 118,888 119,949 -0.33%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.16% 26.24% 23.92% 27.31% 31.33% 18.43% 19.88% -
ROE 5.75% 12.38% 8.16% 8.69% 9.57% 5.21% 5.57% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 66.16 62.97 45.81 38.64 33.98 30.36 29.64 70.54%
EPS 5.63 12.24 7.98 8.37 9.11 4.66 4.96 8.78%
DPS 10.00 10.00 5.00 0.00 1.41 2.93 2.90 127.73%
NAPS 0.9795 0.9888 0.9786 0.963 0.9516 0.8943 0.8899 6.58%
Adjusted Per Share Value based on latest NOSH - 120,344
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 11.41 10.92 7.94 6.72 5.89 5.21 5.13 70.14%
EPS 0.97 2.12 1.38 1.45 1.58 0.80 0.86 8.33%
DPS 1.73 1.73 0.87 0.00 0.24 0.50 0.50 128.24%
NAPS 0.1689 0.1715 0.1696 0.1674 0.1648 0.1536 0.1542 6.24%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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%
P/EPS 17.93 8.99 15.53 16.49 10.76 21.25 18.15 -0.80%
EY 5.58 11.13 6.44 6.06 9.30 4.71 5.51 0.84%
DY 9.90 9.09 4.03 0.00 1.44 2.96 3.23 110.57%
P/NAPS 1.03 1.11 1.27 1.43 1.03 1.11 1.01 1.31%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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%
P/EPS 14.74 8.41 15.15 15.41 14.60 19.32 18.96 -15.41%
EY 6.79 11.89 6.60 6.49 6.85 5.18 5.27 18.35%
DY 12.05 9.71 4.13 0.00 1.06 3.26 3.09 147.13%
P/NAPS 0.85 1.04 1.24 1.34 1.40 1.01 1.06 -13.65%

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