[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

AASIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	46,506	40,750	36,094	35,550	34,640	34,054	32,114	27.91%
YoY %	14.13%	12.90%	1.53%	2.63%	1.72%	6.04%	-	-
Horiz. %	144.82%	126.89%	112.39%	110.70%	107.87%	106.04%	100.00%	-
PBT	15,896	16,474	11,000	11,076	9,961	-4,707	-8,623	-
YoY %	-3.51%	49.76%	-0.69%	11.19%	311.62%	45.41%	-	-
Horiz. %	-184.34%	-191.05%	-127.57%	-128.45%	-115.52%	54.59%	100.00%	-
Tax	-3,194	-3,708	-4,347	-4,009	-3,364	-4,400	-2,797	9.22%
YoY %	13.86%	14.70%	-8.43%	-19.17%	23.55%	-57.31%	-	-
Horiz. %	114.19%	132.57%	155.42%	143.33%	120.27%	157.31%	100.00%	-
NP	12,702	12,766	6,653	7,067	6,597	-9,107	-11,420	-
YoY %	-0.50%	91.88%	-5.86%	7.12%	172.44%	20.25%	-	-
Horiz. %	-111.23%	-111.79%	-58.26%	-61.88%	-57.77%	79.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,072	10,924	5,538	5,947	5,090	-9,791	-12,030	-
YoY %	-7.80%	97.26%	-6.88%	16.84%	151.99%	18.61%	-	-
Horiz. %	-83.72%	-90.81%	-46.03%	-49.43%	-42.31%	81.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.09%	22.51%	39.52%	36.20%	33.77%	-	-	-
YoY %	-10.75%	-43.04%	9.17%	7.20%	0.00%	-	-	-
Horiz. %	59.49%	66.66%	117.03%	107.20%	100.00%	-	-	-
Total Cost	33,804	27,984	29,441	28,483	28,043	43,161	43,534	-15.47%
YoY %	20.80%	-4.95%	3.36%	1.57%	-35.03%	-0.86%	-	-
Horiz. %	77.65%	64.28%	67.63%	65.43%	64.42%	99.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	115,892	114,108	106,322	106,742	100,102	78,297	76,953	31.28%
YoY %	1.56%	7.32%	-0.39%	6.63%	27.85%	1.75%	-	-
Horiz. %	150.60%	148.28%	138.16%	138.71%	130.08%	101.75%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	-	1,687	3,483	3,483	3,483	1,796	-	-
YoY %	-	-51.56%	0.00%	0.00%	93.93%	0.00%	-	-
Horiz. %	-	93.93%	193.93%	193.93%	193.93%	100.00%	-	-
Div Payout %	-	15.45%	62.91%	58.58%	68.45%	0.00%	-	-
YoY %	-	-75.44%	7.39%	-14.42%	0.00%	0.00%	-	-
Horiz. %	-	22.57%	91.91%	85.58%	100.00%	-	-	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	115,892	114,108	106,322	106,742	100,102	78,297	76,953	31.28%
YoY %	1.56%	7.32%	-0.39%	6.63%	27.85%	1.75%	-	-
Horiz. %	150.60%	148.28%	138.16%	138.71%	130.08%	101.75%	100.00%	-
NOSH	120,344	119,912	118,888	119,949	112,500	119,758	119,493	0.47%
YoY %	0.36%	0.86%	-0.88%	6.62%	-6.06%	0.22%	-	-
Horiz. %	100.71%	100.35%	99.49%	100.38%	94.15%	100.22%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	27.31%	31.33%	18.43%	19.88%	19.04%	-26.74%	-35.56%	-
YoY %	-12.83%	69.99%	-7.29%	4.41%	171.20%	24.80%	-	-
Horiz. %	-76.80%	-88.10%	-51.83%	-55.91%	-53.54%	75.20%	100.00%	-
ROE	8.69%	9.57%	5.21%	5.57%	5.08%	-12.50%	-15.63%	-
YoY %	-9.20%	83.69%	-6.46%	9.65%	140.64%	20.03%	-	-
Horiz. %	-55.60%	-61.23%	-33.33%	-35.64%	-32.50%	79.97%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	38.64	33.98	30.36	29.64	30.79	28.44	26.88	27.28%
YoY %	13.71%	11.92%	2.43%	-3.73%	8.26%	5.80%	-	-
Horiz. %	143.75%	126.41%	112.95%	110.27%	114.55%	105.80%	100.00%	-
EPS	8.37	9.11	4.66	4.96	4.52	-8.18	-10.07	-
YoY %	-8.12%	95.49%	-6.05%	9.73%	155.26%	18.77%	-	-
Horiz. %	-83.12%	-90.47%	-46.28%	-49.26%	-44.89%	81.23%	100.00%	-
DPS	0.00	1.41	2.93	2.90	3.10	1.50	0.00	-
YoY %	0.00%	-51.88%	1.03%	-6.45%	106.67%	0.00%	-	-
Horiz. %	0.00%	94.00%	195.33%	193.33%	206.67%	100.00%	-	-
NAPS	0.963	0.9516	0.8943	0.8899	0.8898	0.6538	0.644	30.66%
YoY %	1.20%	6.41%	0.49%	0.01%	36.10%	1.52%	-	-
Horiz. %	149.53%	147.76%	138.87%	138.18%	138.17%	101.52%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 119,949
RPS	6.72	5.89	5.21	5.13	5.00	4.92	4.64	27.92%
YoY %	14.09%	13.05%	1.56%	2.60%	1.63%	6.03%	-	-
Horiz. %	144.83%	126.94%	112.28%	110.56%	107.76%	106.03%	100.00%	-
EPS	1.45	1.58	0.80	0.86	0.74	-1.41	-1.74	-
YoY %	-8.23%	97.50%	-6.98%	16.22%	152.48%	18.97%	-	-
Horiz. %	-83.33%	-90.80%	-45.98%	-49.43%	-42.53%	81.03%	100.00%	-
DPS	0.00	0.24	0.50	0.50	0.50	0.26	0.00	-
YoY %	0.00%	-52.00%	0.00%	0.00%	92.31%	0.00%	-	-
Horiz. %	0.00%	92.31%	192.31%	192.31%	192.31%	100.00%	-	-
NAPS	0.1674	0.1648	0.1536	0.1542	0.1446	0.1131	0.1111	31.33%
YoY %	1.58%	7.29%	-0.39%	6.64%	27.85%	1.80%	-	-
Horiz. %	150.68%	148.33%	138.25%	138.79%	130.15%	101.80%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	23.96%	-11.66%	7.24%	29.91%	-11.36%	-11.41%	-	-
Horiz. %	119.80%	96.64%	109.40%	102.01%	78.52%	88.59%	100.00%	-
P/EPS	16.49	10.76	21.25	18.15	15.91	-9.17	-7.95	-
YoY %	53.25%	-49.36%	17.08%	14.08%	273.50%	-15.35%	-	-
Horiz. %	-207.42%	-135.35%	-267.30%	-228.30%	-200.13%	115.35%	100.00%	-
EY	6.06	9.30	4.71	5.51	6.28	-10.90	-12.58	-
YoY %	-34.84%	97.45%	-14.52%	-12.26%	157.61%	13.35%	-	-
Horiz. %	-48.17%	-73.93%	-37.44%	-43.80%	-49.92%	86.65%	100.00%	-
DY	0.00	1.44	2.96	3.23	4.30	2.00	0.00	-
YoY %	0.00%	-51.35%	-8.36%	-24.88%	115.00%	0.00%	-	-
Horiz. %	0.00%	72.00%	148.00%	161.50%	215.00%	100.00%	-	-
P/NAPS	1.43	1.03	1.11	1.01	0.81	1.15	1.24	9.94%
YoY %	38.83%	-7.21%	9.90%	24.69%	-29.57%	-7.26%	-	-
Horiz. %	115.32%	83.06%	89.52%	81.45%	65.32%	92.74%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-14.58%	32.09%	-6.62%	0.63%	24.51%	-11.85%	-	-
Horiz. %	116.38%	136.24%	103.14%	110.45%	109.76%	88.15%	100.00%	-
P/EPS	15.41	14.60	19.32	18.96	21.44	-8.81	-7.65	-
YoY %	5.55%	-24.43%	1.90%	-11.57%	343.36%	-15.16%	-	-
Horiz. %	-201.44%	-190.85%	-252.55%	-247.84%	-280.26%	115.16%	100.00%	-
EY	6.49	6.85	5.18	5.27	4.66	-11.36	-13.07	-
YoY %	-5.26%	32.24%	-1.71%	13.09%	141.02%	13.08%	-	-
Horiz. %	-49.66%	-52.41%	-39.63%	-40.32%	-35.65%	86.92%	100.00%	-
DY	0.00	1.06	3.26	3.09	3.19	2.08	0.00	-
YoY %	0.00%	-67.48%	5.50%	-3.13%	53.37%	0.00%	-	-
Horiz. %	0.00%	50.96%	156.73%	148.56%	153.37%	100.00%	-	-
P/NAPS	1.34	1.40	1.01	1.06	1.09	1.10	1.20	7.61%
YoY %	-4.29%	38.61%	-4.72%	-2.75%	-0.91%	-8.33%	-	-
Horiz. %	111.67%	116.67%	84.17%	88.33%	90.83%	91.67%	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