[AASIA] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -8.6%
YoY- 75.33%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 27,882 28,686 35,695 44,194 51,608 70,460 84,433 -52.12%
PBT -10,162 1,977 4,298 1,227 1,376 -17,879 -28,208 -49.27%
Tax -3,944 -1,131 -1,628 -10,029 -9,481 -10,919 -11,247 -50.17%
NP -14,106 846 2,670 -8,802 -8,105 -28,798 -39,455 -49.53%
-
NP to SH -13,434 697 2,670 -8,802 -8,105 -28,798 -39,455 -51.14%
-
Tax Rate - 57.21% 37.88% 817.36% 689.03% - - -
Total Cost 41,988 27,840 33,025 52,996 59,713 99,258 123,888 -51.29%
-
Net Worth 104,415 91,736 80,739 69,983 87,749 51,197 48,967 65.44%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 104,415 91,736 80,739 69,983 87,749 51,197 48,967 65.44%
NOSH 120,018 125,666 122,333 107,666 134,999 121,900 119,433 0.32%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -50.59% 2.95% 7.48% -19.92% -15.70% -40.87% -46.73% -
ROE -12.87% 0.76% 3.31% -12.58% -9.24% -56.25% -80.57% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 23.23 22.83 29.18 41.05 38.23 57.80 70.69 -52.28%
EPS -11.19 0.55 2.18 -8.18 -6.00 -23.62 -33.04 -51.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.73 0.66 0.65 0.65 0.42 0.41 64.90%
Adjusted Per Share Value based on latest NOSH - 107,666
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.22 4.35 5.41 6.70 7.82 10.68 12.79 -52.15%
EPS -2.04 0.11 0.40 -1.33 -1.23 -4.36 -5.98 -51.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1582 0.139 0.1223 0.106 0.133 0.0776 0.0742 65.42%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.65 0.71 0.65 0.76 0.70 0.79 0.81 -
P/RPS 2.80 3.11 2.23 1.85 1.83 1.37 1.15 80.69%
P/EPS -5.81 128.01 29.78 -9.30 -11.66 -3.34 -2.45 77.55%
EY -17.22 0.78 3.36 -10.76 -8.58 -29.90 -40.78 -43.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.97 0.98 1.17 1.08 1.88 1.98 -47.55%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 26/08/05 31/05/05 28/02/05 26/11/04 26/08/04 -
Price 0.66 0.65 0.62 0.68 0.74 0.68 0.80 -
P/RPS 2.84 2.85 2.12 1.66 1.94 1.18 1.13 84.54%
P/EPS -5.90 117.19 28.41 -8.32 -12.33 -2.88 -2.42 80.85%
EY -16.96 0.85 3.52 -12.02 -8.11 -34.74 -41.29 -44.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.89 0.94 1.05 1.14 1.62 1.95 -46.55%

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