[AASIA] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
10-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 16.84%
YoY- 148.54%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 46,506 40,750 36,094 35,550 34,640 34,054 32,114 27.91%
PBT 15,896 16,474 11,000 11,076 9,961 -4,707 -8,623 -
Tax -3,194 -3,708 -4,347 -4,009 -3,364 -4,400 -2,797 9.22%
NP 12,702 12,766 6,653 7,067 6,597 -9,107 -11,420 -
-
NP to SH 10,072 10,924 5,538 5,947 5,090 -9,791 -12,030 -
-
Tax Rate 20.09% 22.51% 39.52% 36.20% 33.77% - - -
Total Cost 33,804 27,984 29,441 28,483 28,043 43,161 43,534 -15.47%
-
Net Worth 115,892 114,108 106,322 106,742 100,102 78,297 76,953 31.28%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 1,687 3,483 3,483 3,483 1,796 - -
Div Payout % - 15.45% 62.91% 58.58% 68.45% 0.00% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 115,892 114,108 106,322 106,742 100,102 78,297 76,953 31.28%
NOSH 120,344 119,912 118,888 119,949 112,500 119,758 119,493 0.47%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 27.31% 31.33% 18.43% 19.88% 19.04% -26.74% -35.56% -
ROE 8.69% 9.57% 5.21% 5.57% 5.08% -12.50% -15.63% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 38.64 33.98 30.36 29.64 30.79 28.44 26.88 27.28%
EPS 8.37 9.11 4.66 4.96 4.52 -8.18 -10.07 -
DPS 0.00 1.41 2.93 2.90 3.10 1.50 0.00 -
NAPS 0.963 0.9516 0.8943 0.8899 0.8898 0.6538 0.644 30.66%
Adjusted Per Share Value based on latest NOSH - 119,949
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 7.05 6.17 5.47 5.39 5.25 5.16 4.87 27.88%
EPS 1.53 1.66 0.84 0.90 0.77 -1.48 -1.82 -
DPS 0.00 0.26 0.53 0.53 0.53 0.27 0.00 -
NAPS 0.1756 0.1729 0.1611 0.1617 0.1517 0.1186 0.1166 31.28%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.38 0.98 0.99 0.90 0.72 0.75 0.80 -
P/RPS 3.57 2.88 3.26 3.04 2.34 2.64 2.98 12.76%
P/EPS 16.49 10.76 21.25 18.15 15.91 -9.17 -7.95 -
EY 6.06 9.30 4.71 5.51 6.28 -10.90 -12.58 -
DY 0.00 1.44 2.96 3.23 4.30 2.00 0.00 -
P/NAPS 1.43 1.03 1.11 1.01 0.81 1.15 1.24 9.94%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 16/08/07 10/05/07 28/02/07 22/11/06 23/08/06 -
Price 1.29 1.33 0.90 0.94 0.97 0.72 0.77 -
P/RPS 3.34 3.91 2.96 3.17 3.15 2.53 2.87 10.60%
P/EPS 15.41 14.60 19.32 18.96 21.44 -8.81 -7.65 -
EY 6.49 6.85 5.18 5.27 4.66 -11.36 -13.07 -
DY 0.00 1.06 3.26 3.09 3.19 2.08 0.00 -
P/NAPS 1.34 1.40 1.01 1.06 1.09 1.10 1.20 7.61%

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