[AASIA] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -80.89%
YoY- 104.75%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 86,148 42,864 34,717 26,488 42,788 92,885 102,150 -2.79%
PBT 20,582 18,129 9,445 2,172 1,028 -23,148 -9,398 -
Tax -6,074 -2,650 -2,192 0 -9,538 -2,468 -1,261 29.92%
NP 14,508 15,478 7,253 2,172 -8,510 -25,616 -10,660 -
-
NP to SH 8,558 13,025 4,804 404 -8,510 -25,616 -10,660 -
-
Tax Rate 29.51% 14.62% 23.21% 0.00% 927.82% - - -
Total Cost 71,640 27,385 27,464 24,316 51,298 118,501 112,810 -7.28%
-
Net Worth 117,521 114,203 78,521 73,730 50,340 82,851 124,101 -0.90%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 5,600 2,402 - - - - -
Div Payout % - 43.00% 50.00% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 117,521 114,203 78,521 73,730 50,340 82,851 124,101 -0.90%
NOSH 119,981 120,012 120,100 100,999 119,859 120,074 119,328 0.09%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 16.84% 36.11% 20.89% 8.20% -19.89% -27.58% -10.44% -
ROE 7.28% 11.41% 6.12% 0.55% -16.90% -30.92% -8.59% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 71.80 35.72 28.91 26.23 35.70 77.36 85.60 -2.88%
EPS 7.13 10.85 4.00 0.33 -7.10 21.33 -8.93 -
DPS 0.00 4.67 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.9795 0.9516 0.6538 0.73 0.42 0.69 1.04 -0.99%
Adjusted Per Share Value based on latest NOSH - 125,666
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 13.05 6.49 5.26 4.01 6.48 14.07 15.48 -2.80%
EPS 1.30 1.97 0.73 0.06 -1.29 -3.88 -1.62 -
DPS 0.00 0.85 0.36 0.00 0.00 0.00 0.00 -
NAPS 0.1781 0.173 0.119 0.1117 0.0763 0.1255 0.188 -0.89%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.01 0.98 0.75 0.71 0.79 0.85 1.00 -
P/RPS 1.41 2.74 2.59 2.71 2.21 1.10 1.17 3.15%
P/EPS 14.16 9.03 18.75 177.50 -11.13 -3.98 -11.19 -
EY 7.06 11.07 5.33 0.56 -8.99 -25.10 -8.93 -
DY 0.00 4.76 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.03 1.15 0.97 1.88 1.23 0.96 1.17%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/08 30/11/07 22/11/06 30/11/05 26/11/04 20/11/03 26/11/02 -
Price 0.83 1.33 0.72 0.65 0.68 0.92 1.01 -
P/RPS 1.16 3.72 2.49 2.48 1.90 1.19 1.18 -0.28%
P/EPS 11.64 12.25 18.00 162.50 -9.58 -4.31 -11.31 -
EY 8.59 8.16 5.56 0.62 -10.44 -23.19 -8.84 -
DY 0.00 3.51 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.40 1.10 0.89 1.62 1.33 0.97 -2.17%

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