[AASIA] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
10-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 12.06%
YoY- -185.23%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 35,913 38,490 42,526 44,738 45,184 47,989 54,107 -23.85%
PBT 14,457 15,240 7,937 4,475 2,537 2,237 7,136 59.90%
Tax -5,233 -5,674 -5,387 -5,477 -4,951 -3,766 -3,942 20.72%
NP 9,224 9,566 2,550 -1,002 -2,414 -1,529 3,194 102.40%
-
NP to SH 4,358 4,603 -2,261 -5,966 -6,784 -4,935 -180 -
-
Tax Rate 36.20% 37.23% 67.87% 122.39% 195.15% 168.35% 55.24% -
Total Cost 26,689 28,924 39,976 45,740 47,598 49,518 50,913 -34.91%
-
Net Worth 117,324 118,844 117,384 115,188 114,906 113,725 116,383 0.53%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,397 2,397 2,397 4,197 4,197 4,197 4,197 -31.09%
Div Payout % 55.02% 52.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 117,324 118,844 117,384 115,188 114,906 113,725 116,383 0.53%
NOSH 120,222 120,361 119,890 120,000 120,169 119,938 119,921 0.16%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 25.68% 24.85% 6.00% -2.24% -5.34% -3.19% 5.90% -
ROE 3.71% 3.87% -1.93% -5.18% -5.90% -4.34% -0.15% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 29.87 31.98 35.47 37.28 37.60 40.01 45.12 -23.98%
EPS 3.62 3.82 -1.89 -4.97 -5.65 -4.11 -0.15 -
DPS 2.00 2.00 2.00 3.50 3.50 3.50 3.50 -31.06%
NAPS 0.9759 0.9874 0.9791 0.9599 0.9562 0.9482 0.9705 0.36%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.19 5.56 6.14 6.46 6.53 6.93 7.81 -23.79%
EPS 0.63 0.66 -0.33 -0.86 -0.98 -0.71 -0.03 -
DPS 0.35 0.35 0.35 0.61 0.61 0.61 0.61 -30.88%
NAPS 0.1695 0.1717 0.1695 0.1664 0.166 0.1643 0.1681 0.55%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.22 1.05 1.00 1.00 1.10 1.02 1.08 -
P/RPS 4.08 3.28 2.82 2.68 2.93 2.55 2.39 42.69%
P/EPS 33.66 27.46 -53.03 -20.11 -19.49 -24.79 -719.53 -
EY 2.97 3.64 -1.89 -4.97 -5.13 -4.03 -0.14 -
DY 1.64 1.90 2.00 3.50 3.18 3.43 3.24 -36.40%
P/NAPS 1.25 1.06 1.02 1.04 1.15 1.08 1.11 8.21%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 09/11/10 25/08/10 10/05/10 25/02/10 25/11/09 28/08/09 -
Price 1.13 1.12 0.98 1.09 1.02 1.01 1.05 -
P/RPS 3.78 3.50 2.76 2.92 2.71 2.52 2.33 37.94%
P/EPS 31.17 29.29 -51.96 -21.92 -18.07 -24.55 -699.54 -
EY 3.21 3.41 -1.92 -4.56 -5.53 -4.07 -0.14 -
DY 1.77 1.79 2.04 3.21 3.43 3.47 3.33 -34.30%
P/NAPS 1.16 1.13 1.00 1.14 1.07 1.07 1.08 4.86%

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