[AASIA] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock

[AASIA] ASTRAL ASIA BHD

Announcement Date

25-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 130.9%

YoY- 248.41%

Quarter Report

AASIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	28,704	32,348	47,438	38,136	43,452	92,606	34,354	-2.94%
YoY %	-11.26%	-31.81%	24.39%	-12.23%	-53.08%	169.56%	-	-
Horiz. %	83.55%	94.16%	138.09%	111.01%	126.48%	269.56%	100.00%	-
PBT	3,152	10,046	24,698	14,012	2,664	28,766	9,624	-16.96%
YoY %	-68.62%	-59.32%	76.26%	425.98%	-90.74%	198.90%	-	-
Horiz. %	32.75%	104.38%	256.63%	145.59%	27.68%	298.90%	100.00%	-
Tax	-3,064	-4,612	-6,800	-4,234	-3,362	-6,908	-2,048	6.93%
YoY %	33.56%	32.18%	-60.60%	-25.94%	51.33%	-237.30%	-	-
Horiz. %	149.61%	225.20%	332.03%	206.74%	164.16%	337.30%	100.00%	-
NP	88	5,434	17,898	9,778	-698	21,858	7,576	-52.37%
YoY %	-98.38%	-69.64%	83.04%	1,500.86%	-103.19%	188.52%	-	-
Horiz. %	1.16%	71.73%	236.25%	129.07%	-9.21%	288.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,346	1,362	9,946	5,874	-3,958	15,058	5,796	-
YoY %	-272.25%	-86.31%	69.32%	248.41%	-126.29%	159.80%	-	-
Horiz. %	-40.48%	23.50%	171.60%	101.35%	-68.29%	259.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	97.21%	45.91%	27.53%	30.22%	126.20%	24.01%	21.28%	-
YoY %	111.74%	66.76%	-8.90%	-76.05%	425.61%	12.83%	-	-
Horiz. %	456.81%	215.74%	129.37%	142.01%	593.05%	112.83%	100.00%	-
Total Cost	28,616	26,914	29,540	28,358	44,150	70,748	26,778	1.11%
YoY %	6.32%	-8.89%	4.17%	-35.77%	-37.60%	164.20%	-	-
Horiz. %	106.86%	100.51%	110.31%	105.90%	164.87%	264.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	152,753	151,898	122,234	117,372	116,401	118,734	107,094	6.09%
YoY %	0.56%	24.27%	4.14%	0.83%	-1.96%	10.87%	-	-
Horiz. %	142.63%	141.84%	114.14%	109.60%	108.69%	110.87%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	4,787	7,168	4,804	4,795	8,395	12,007	8,382	-8.90%
YoY %	-33.22%	49.21%	0.19%	-42.88%	-30.08%	43.25%	-	-
Horiz. %	57.11%	85.52%	57.31%	57.21%	100.16%	143.25%	100.00%	-
Div Payout %	0.00%	526.32%	48.31%	81.63%	0.00%	79.74%	144.63%	-
YoY %	0.00%	989.46%	-40.82%	0.00%	0.00%	-44.87%	-	-
Horiz. %	0.00%	363.91%	33.40%	56.44%	0.00%	55.13%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	152,753	151,898	122,234	117,372	116,401	118,734	107,094	6.09%
YoY %	0.56%	24.27%	4.14%	0.83%	-1.96%	10.87%	-	-
Horiz. %	142.63%	141.84%	114.14%	109.60%	108.69%	110.87%	100.00%	-
NOSH	119,693	119,473	120,120	119,877	119,939	120,079	119,752	-0.00%
YoY %	0.18%	-0.54%	0.20%	-0.05%	-0.12%	0.27%	-	-
Horiz. %	99.95%	99.77%	100.31%	100.10%	100.16%	100.27%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	0.31%	16.80%	37.73%	25.64%	-1.61%	23.60%	22.05%	-
YoY %	-98.15%	-55.47%	47.15%	1,692.55%	-106.82%	7.03%	-	-
Horiz. %	1.41%	76.19%	171.11%	116.28%	-7.30%	107.03%	100.00%	-
ROE	-1.54%	0.90%	8.14%	5.00%	-3.40%	12.68%	5.41%	-
YoY %	-271.11%	-88.94%	62.80%	247.06%	-126.81%	134.38%	-	-
Horiz. %	-28.47%	16.64%	150.46%	92.42%	-62.85%	234.38%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	23.98	27.08	39.49	31.81	36.23	77.12	28.69	-2.94%
YoY %	-11.45%	-31.43%	24.14%	-12.20%	-53.02%	168.80%	-	-
Horiz. %	83.58%	94.39%	137.64%	110.87%	126.28%	268.80%	100.00%	-
EPS	-1.96	1.14	8.28	4.90	-3.30	12.54	4.84	-
YoY %	-271.93%	-86.23%	68.98%	248.48%	-126.32%	159.09%	-	-
Horiz. %	-40.50%	23.55%	171.07%	101.24%	-68.18%	259.09%	100.00%	-
DPS	4.00	6.00	4.00	4.00	7.00	10.00	7.00	-8.89%
YoY %	-33.33%	50.00%	0.00%	-42.86%	-30.00%	42.86%	-	-
Horiz. %	57.14%	85.71%	57.14%	57.14%	100.00%	142.86%	100.00%	-
NAPS	1.2762	1.2714	1.0176	0.9791	0.9705	0.9888	0.8943	6.10%
YoY %	0.38%	24.94%	3.93%	0.89%	-1.85%	10.57%	-	-
Horiz. %	142.70%	142.17%	113.79%	109.48%	108.52%	110.57%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 119,890
RPS	4.15	4.67	6.85	5.51	6.28	13.38	4.96	-2.92%
YoY %	-11.13%	-31.82%	24.32%	-12.26%	-53.06%	169.76%	-	-
Horiz. %	83.67%	94.15%	138.10%	111.09%	126.61%	269.76%	100.00%	-
EPS	-0.34	0.20	1.44	0.85	-0.57	2.17	0.84	-
YoY %	-270.00%	-86.11%	69.41%	249.12%	-126.27%	158.33%	-	-
Horiz. %	-40.48%	23.81%	171.43%	101.19%	-67.86%	258.33%	100.00%	-
DPS	0.69	1.04	0.69	0.69	1.21	1.73	1.21	-8.92%
YoY %	-33.65%	50.72%	0.00%	-42.98%	-30.06%	42.98%	-	-
Horiz. %	57.02%	85.95%	57.02%	57.02%	100.00%	142.98%	100.00%	-
NAPS	0.2206	0.2194	0.1765	0.1695	0.1681	0.1715	0.1547	6.08%
YoY %	0.55%	24.31%	4.13%	0.83%	-1.98%	10.86%	-	-
Horiz. %	142.60%	141.82%	114.09%	109.57%	108.66%	110.86%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.18	1.30	1.23	1.00	1.08	1.10	0.99	-
P/RPS	4.92	4.80	3.11	3.14	2.98	1.43	3.45	6.08%
YoY %	2.50%	54.34%	-0.96%	5.37%	108.39%	-58.55%	-	-
Horiz. %	142.61%	139.13%	90.14%	91.01%	86.38%	41.45%	100.00%	-
P/EPS	-60.20	114.04	14.86	20.41	-32.73	8.77	20.45	-
YoY %	-152.79%	667.43%	-27.19%	162.36%	-473.20%	-57.11%	-	-
Horiz. %	-294.38%	557.65%	72.67%	99.80%	-160.05%	42.89%	100.00%	-
EY	-1.66	0.88	6.73	4.90	-3.06	11.40	4.89	-
YoY %	-288.64%	-86.92%	37.35%	260.13%	-126.84%	133.13%	-	-
Horiz. %	-33.95%	18.00%	137.63%	100.20%	-62.58%	233.13%	100.00%	-
DY	3.39	4.62	3.25	4.00	6.48	9.09	7.07	-11.51%
YoY %	-26.62%	42.15%	-18.75%	-38.27%	-28.71%	28.57%	-	-
Horiz. %	47.95%	65.35%	45.97%	56.58%	91.65%	128.57%	100.00%	-
P/NAPS	0.92	1.02	1.21	1.02	1.11	1.11	1.11	-3.07%
YoY %	-9.80%	-15.70%	18.63%	-8.11%	0.00%	0.00%	-	-
Horiz. %	82.88%	91.89%	109.01%	91.89%	100.00%	100.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	30/08/13	24/08/12	26/08/11	25/08/10	28/08/09	26/08/08	16/08/07	-
Price	1.21	1.20	1.22	0.98	1.05	1.03	0.90	-
P/RPS	5.05	4.43	3.09	3.08	2.90	1.34	3.14	8.23%
YoY %	14.00%	43.37%	0.32%	6.21%	116.42%	-57.32%	-	-
Horiz. %	160.83%	141.08%	98.41%	98.09%	92.36%	42.68%	100.00%	-
P/EPS	-61.73	105.26	14.73	20.00	-31.82	8.21	18.60	-
YoY %	-158.65%	614.60%	-26.35%	162.85%	-487.58%	-55.86%	-	-
Horiz. %	-331.88%	565.91%	79.19%	107.53%	-171.08%	44.14%	100.00%	-
EY	-1.62	0.95	6.79	5.00	-3.14	12.17	5.38	-
YoY %	-270.53%	-86.01%	35.80%	259.24%	-125.80%	126.21%	-	-
Horiz. %	-30.11%	17.66%	126.21%	92.94%	-58.36%	226.21%	100.00%	-
DY	3.31	5.00	3.28	4.08	6.67	9.71	7.78	-13.26%
YoY %	-33.80%	52.44%	-19.61%	-38.83%	-31.31%	24.81%	-	-
Horiz. %	42.54%	64.27%	42.16%	52.44%	85.73%	124.81%	100.00%	-
P/NAPS	0.95	0.94	1.20	1.00	1.08	1.04	1.01	-1.01%
YoY %	1.06%	-21.67%	20.00%	-7.41%	3.85%	2.97%	-	-
Horiz. %	94.06%	93.07%	118.81%	99.01%	106.93%	102.97%	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