[AASIA] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 124.73%
YoY- 171.14%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 36,296 45,221 86,148 42,864 34,717 26,488 42,788 -2.70%
PBT 13,952 -3,350 20,582 18,129 9,445 2,172 1,028 54.41%
Tax -4,440 -3,476 -6,074 -2,650 -2,192 0 -9,538 -11.96%
NP 9,512 -6,826 14,508 15,478 7,253 2,172 -8,510 -
-
NP to SH 5,248 -9,000 8,558 13,025 4,804 404 -8,510 -
-
Tax Rate 31.82% - 29.51% 14.62% 23.21% 0.00% 927.82% -
Total Cost 26,784 52,047 71,640 27,385 27,464 24,316 51,298 -10.26%
-
Net Worth 118,487 113,682 117,521 114,203 78,521 73,730 50,340 15.32%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 3,199 5,595 - 5,600 2,402 - - -
Div Payout % 60.98% 0.00% - 43.00% 50.00% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 118,487 113,682 117,521 114,203 78,521 73,730 50,340 15.32%
NOSH 119,999 119,893 119,981 120,012 120,100 100,999 119,859 0.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 26.21% -15.10% 16.84% 36.11% 20.89% 8.20% -19.89% -
ROE 4.43% -7.92% 7.28% 11.41% 6.12% 0.55% -16.90% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 30.25 37.72 71.80 35.72 28.91 26.23 35.70 -2.72%
EPS 4.37 -7.51 7.13 10.85 4.00 0.33 -7.10 -
DPS 2.67 4.67 0.00 4.67 2.00 0.00 0.00 -
NAPS 0.9874 0.9482 0.9795 0.9516 0.6538 0.73 0.42 15.30%
Adjusted Per Share Value based on latest NOSH - 119,912
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 5.24 6.53 12.44 6.19 5.01 3.83 6.18 -2.71%
EPS 0.76 -1.30 1.24 1.88 0.69 0.06 -1.23 -
DPS 0.46 0.81 0.00 0.81 0.35 0.00 0.00 -
NAPS 0.1711 0.1642 0.1697 0.1649 0.1134 0.1065 0.0727 15.32%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.05 1.02 1.01 0.98 0.75 0.71 0.79 -
P/RPS 3.47 2.70 1.41 2.74 2.59 2.71 2.21 7.80%
P/EPS 24.01 -13.59 14.16 9.03 18.75 177.50 -11.13 -
EY 4.17 -7.36 7.06 11.07 5.33 0.56 -8.99 -
DY 2.54 4.58 0.00 4.76 2.67 0.00 0.00 -
P/NAPS 1.06 1.08 1.03 1.03 1.15 0.97 1.88 -9.10%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 09/11/10 25/11/09 21/11/08 30/11/07 22/11/06 30/11/05 26/11/04 -
Price 1.12 1.01 0.83 1.33 0.72 0.65 0.68 -
P/RPS 3.70 2.68 1.16 3.72 2.49 2.48 1.90 11.74%
P/EPS 25.61 -13.45 11.64 12.25 18.00 162.50 -9.58 -
EY 3.90 -7.43 8.59 8.16 5.56 0.62 -10.44 -
DY 2.38 4.62 0.00 3.51 2.78 0.00 0.00 -
P/NAPS 1.13 1.07 0.85 1.40 1.10 0.89 1.62 -5.82%

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