[AASIA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
05-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -22.69%
YoY- -26.94%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 45,184 47,989 54,107 71,199 78,684 78,969 75,632 -28.99%
PBT 2,537 2,237 7,136 16,320 19,913 17,736 25,467 -78.41%
Tax -4,951 -3,766 -3,942 -4,942 -5,715 -5,762 -5,624 -8.12%
NP -2,414 -1,529 3,194 11,378 14,198 11,974 19,843 -
-
NP to SH -6,784 -4,935 -180 7,000 9,054 6,722 14,703 -
-
Tax Rate 195.15% 168.35% 55.24% 30.28% 28.70% 32.49% 22.08% -
Total Cost 47,598 49,518 50,913 59,821 64,486 66,995 55,789 -10.01%
-
Net Worth 114,906 113,725 116,383 124,864 121,353 116,908 118,760 -2.16%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,197 4,197 4,197 6,005 12,005 12,005 12,005 -50.27%
Div Payout % 0.00% 0.00% 0.00% 85.79% 132.60% 178.60% 81.65% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 114,906 113,725 116,383 124,864 121,353 116,908 118,760 -2.16%
NOSH 120,169 119,938 119,921 121,333 119,772 119,354 120,106 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -5.34% -3.19% 5.90% 15.98% 18.04% 15.16% 26.24% -
ROE -5.90% -4.34% -0.15% 5.61% 7.46% 5.75% 12.38% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 37.60 40.01 45.12 58.68 65.69 66.16 62.97 -29.02%
EPS -5.65 -4.11 -0.15 5.77 7.56 5.63 12.24 -
DPS 3.50 3.50 3.50 5.00 10.00 10.00 10.00 -50.24%
NAPS 0.9562 0.9482 0.9705 1.0291 1.0132 0.9795 0.9888 -2.20%
Adjusted Per Share Value based on latest NOSH - 121,333
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.53 6.93 7.81 10.28 11.36 11.41 10.92 -28.95%
EPS -0.98 -0.71 -0.03 1.01 1.31 0.97 2.12 -
DPS 0.61 0.61 0.61 0.87 1.73 1.73 1.73 -49.99%
NAPS 0.166 0.1643 0.1681 0.1803 0.1753 0.1689 0.1715 -2.14%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.10 1.02 1.08 0.95 0.85 1.01 1.10 -
P/RPS 2.93 2.55 2.39 1.62 1.29 1.53 1.75 40.86%
P/EPS -19.49 -24.79 -719.53 16.47 11.24 17.93 8.99 -
EY -5.13 -4.03 -0.14 6.07 8.89 5.58 11.13 -
DY 3.18 3.43 3.24 5.26 11.76 9.90 9.09 -50.25%
P/NAPS 1.15 1.08 1.11 0.92 0.84 1.03 1.11 2.38%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 05/05/09 27/02/09 21/11/08 26/08/08 -
Price 1.02 1.01 1.05 0.96 0.95 0.83 1.03 -
P/RPS 2.71 2.52 2.33 1.64 1.45 1.25 1.64 39.64%
P/EPS -18.07 -24.55 -699.54 16.64 12.57 14.74 8.41 -
EY -5.53 -4.07 -0.14 6.01 7.96 6.79 11.89 -
DY 3.43 3.47 3.33 5.21 10.53 12.05 9.71 -49.93%
P/NAPS 1.07 1.07 1.08 0.93 0.94 0.85 1.04 1.90%

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