[AASIA] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 8.81%
YoY- -39.18%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 34,640 34,054 32,114 29,264 27,882 28,686 35,695 -1.97%
PBT 9,961 -4,707 -8,623 -9,390 -10,162 1,977 4,298 74.86%
Tax -3,364 -4,400 -2,797 -2,783 -3,944 -1,131 -1,628 62.01%
NP 6,597 -9,107 -11,420 -12,173 -14,106 846 2,670 82.46%
-
NP to SH 5,090 -9,791 -12,030 -12,251 -13,434 697 2,670 53.56%
-
Tax Rate 33.77% - - - - 57.21% 37.88% -
Total Cost 28,043 43,161 43,534 41,437 41,988 27,840 33,025 -10.30%
-
Net Worth 100,102 78,297 76,953 75,661 104,415 91,736 80,739 15.36%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,483 1,796 - - - - - -
Div Payout % 68.45% 0.00% - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 100,102 78,297 76,953 75,661 104,415 91,736 80,739 15.36%
NOSH 112,500 119,758 119,493 120,480 120,018 125,666 122,333 -5.41%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 19.04% -26.74% -35.56% -41.60% -50.59% 2.95% 7.48% -
ROE 5.08% -12.50% -15.63% -16.19% -12.87% 0.76% 3.31% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 30.79 28.44 26.88 24.29 23.23 22.83 29.18 3.63%
EPS 4.52 -8.18 -10.07 -10.17 -11.19 0.55 2.18 62.38%
DPS 3.10 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8898 0.6538 0.644 0.628 0.87 0.73 0.66 21.97%
Adjusted Per Share Value based on latest NOSH - 120,480
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.25 5.16 4.87 4.43 4.22 4.35 5.41 -1.97%
EPS 0.77 -1.48 -1.82 -1.86 -2.04 0.11 0.40 54.56%
DPS 0.53 0.27 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1517 0.1186 0.1166 0.1146 0.1582 0.139 0.1223 15.39%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.72 0.75 0.80 0.69 0.65 0.71 0.65 -
P/RPS 2.34 2.64 2.98 2.84 2.80 3.11 2.23 3.25%
P/EPS 15.91 -9.17 -7.95 -6.79 -5.81 128.01 29.78 -34.08%
EY 6.28 -10.90 -12.58 -14.74 -17.22 0.78 3.36 51.56%
DY 4.30 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.15 1.24 1.10 0.75 0.97 0.98 -11.89%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 22/11/06 23/08/06 13/06/06 28/02/06 30/11/05 26/08/05 -
Price 0.97 0.72 0.77 0.78 0.66 0.65 0.62 -
P/RPS 3.15 2.53 2.87 3.21 2.84 2.85 2.12 30.11%
P/EPS 21.44 -8.81 -7.65 -7.67 -5.90 117.19 28.41 -17.06%
EY 4.66 -11.36 -13.07 -13.04 -16.96 0.85 3.52 20.50%
DY 3.19 2.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.10 1.20 1.24 0.76 0.89 0.94 10.34%

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