[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

AASIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	36,296	45,221	86,148	42,864	34,717	26,488	42,788	-2.70%
YoY %	-19.74%	-47.51%	100.98%	23.47%	31.07%	-38.09%	-	-
Horiz. %	84.83%	105.69%	201.34%	100.18%	81.14%	61.91%	100.00%	-
PBT	13,952	-3,350	20,582	18,129	9,445	2,172	1,028	54.41%
YoY %	516.48%	-116.28%	13.53%	91.94%	334.85%	111.28%	-	-
Horiz. %	1,357.20%	-325.88%	2,002.14%	1,763.52%	918.77%	211.28%	100.00%	-
Tax	-4,440	-3,476	-6,074	-2,650	-2,192	0	-9,538	-11.96%
YoY %	-27.73%	42.77%	-129.21%	-20.89%	0.00%	0.00%	-	-
Horiz. %	46.55%	36.44%	63.68%	27.78%	22.98%	0.00%	100.00%	-
NP	9,512	-6,826	14,508	15,478	7,253	2,172	-8,510	-
YoY %	239.35%	-147.05%	-6.27%	113.40%	233.93%	125.52%	-	-
Horiz. %	-111.77%	80.21%	-170.48%	-181.88%	-85.23%	-25.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,248	-9,000	8,558	13,025	4,804	404	-8,510	-
YoY %	158.31%	-205.16%	-34.30%	171.13%	1,089.11%	104.75%	-	-
Horiz. %	-61.67%	105.76%	-100.56%	-153.06%	-56.45%	-4.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.82%	-	29.51%	14.62%	23.21%	0.00%	927.82%	-
YoY %	0.00%	-	101.85%	-37.01%	0.00%	0.00%	-	-
Horiz. %	3.43%	-	3.18%	1.58%	2.50%	0.00%	100.00%	-
Total Cost	26,784	52,047	71,640	27,385	27,464	24,316	51,298	-10.26%
YoY %	-48.54%	-27.35%	161.60%	-0.29%	12.95%	-52.60%	-	-
Horiz. %	52.21%	101.46%	139.65%	53.38%	53.54%	47.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	118,487	113,682	117,521	114,203	78,521	73,730	50,340	15.32%
YoY %	4.23%	-3.27%	2.91%	45.44%	6.50%	46.46%	-	-
Horiz. %	235.37%	225.83%	233.45%	226.86%	155.98%	146.46%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	3,199	5,595	-	5,600	2,402	-	-	-
YoY %	-42.82%	0.00%	-	133.14%	0.00%	-	-	-
Horiz. %	133.18%	232.93%	-	233.14%	100.00%	-	-	-
Div Payout %	60.98%	0.00%	-	43.00%	50.00%	-	-	-
YoY %	0.00%	0.00%	-	-14.00%	0.00%	-	-	-
Horiz. %	121.96%	0.00%	-	86.00%	100.00%	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	118,487	113,682	117,521	114,203	78,521	73,730	50,340	15.32%
YoY %	4.23%	-3.27%	2.91%	45.44%	6.50%	46.46%	-	-
Horiz. %	235.37%	225.83%	233.45%	226.86%	155.98%	146.46%	100.00%	-
NOSH	119,999	119,893	119,981	120,012	120,100	100,999	119,859	0.01%
YoY %	0.09%	-0.07%	-0.03%	-0.07%	18.91%	-15.74%	-	-
Horiz. %	100.12%	100.03%	100.10%	100.13%	100.20%	84.26%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	26.21%	-15.10%	16.84%	36.11%	20.89%	8.20%	-19.89%	-
YoY %	273.58%	-189.67%	-53.36%	72.86%	154.76%	141.23%	-	-
Horiz. %	-131.77%	75.92%	-84.67%	-181.55%	-105.03%	-41.23%	100.00%	-
ROE	4.43%	-7.92%	7.28%	11.41%	6.12%	0.55%	-16.90%	-
YoY %	155.93%	-208.79%	-36.20%	86.44%	1,012.73%	103.25%	-	-
Horiz. %	-26.21%	46.86%	-43.08%	-67.51%	-36.21%	-3.25%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	30.25	37.72	71.80	35.72	28.91	26.23	35.70	-2.72%
YoY %	-19.80%	-47.47%	101.01%	23.56%	10.22%	-26.53%	-	-
Horiz. %	84.73%	105.66%	201.12%	100.06%	80.98%	73.47%	100.00%	-
EPS	4.37	-7.51	7.13	10.85	4.00	0.33	-7.10	-
YoY %	158.19%	-205.33%	-34.29%	171.25%	1,112.12%	104.65%	-	-
Horiz. %	-61.55%	105.77%	-100.42%	-152.82%	-56.34%	-4.65%	100.00%	-
DPS	2.67	4.67	0.00	4.67	2.00	0.00	0.00	-
YoY %	-42.83%	0.00%	0.00%	133.50%	0.00%	0.00%	-	-
Horiz. %	133.50%	233.50%	0.00%	233.50%	100.00%	-	-	-
NAPS	0.9874	0.9482	0.9795	0.9516	0.6538	0.73	0.42	15.30%
YoY %	4.13%	-3.20%	2.93%	45.55%	-10.44%	73.81%	-	-
Horiz. %	235.10%	225.76%	233.21%	226.57%	155.67%	173.81%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 119,912
RPS	5.24	6.53	12.44	6.19	5.01	3.83	6.18	-2.71%
YoY %	-19.75%	-47.51%	100.97%	23.55%	30.81%	-38.03%	-	-
Horiz. %	84.79%	105.66%	201.29%	100.16%	81.07%	61.97%	100.00%	-
EPS	0.76	-1.30	1.24	1.88	0.69	0.06	-1.23	-
YoY %	158.46%	-204.84%	-34.04%	172.46%	1,050.00%	104.88%	-	-
Horiz. %	-61.79%	105.69%	-100.81%	-152.85%	-56.10%	-4.88%	100.00%	-
DPS	0.46	0.81	0.00	0.81	0.35	0.00	0.00	-
YoY %	-43.21%	0.00%	0.00%	131.43%	0.00%	0.00%	-	-
Horiz. %	131.43%	231.43%	0.00%	231.43%	100.00%	-	-	-
NAPS	0.1711	0.1642	0.1697	0.1649	0.1134	0.1065	0.0727	15.32%
YoY %	4.20%	-3.24%	2.91%	45.41%	6.48%	46.49%	-	-
Horiz. %	235.35%	225.86%	233.43%	226.82%	155.98%	146.49%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	28.52%	91.49%	-48.54%	5.79%	-4.43%	22.62%	-	-
Horiz. %	157.01%	122.17%	63.80%	123.98%	117.19%	122.62%	100.00%	-
P/EPS	24.01	-13.59	14.16	9.03	18.75	177.50	-11.13	-
YoY %	276.67%	-195.97%	56.81%	-51.84%	-89.44%	1,694.79%	-	-
Horiz. %	-215.72%	122.10%	-127.22%	-81.13%	-168.46%	-1,594.79%	100.00%	-
EY	4.17	-7.36	7.06	11.07	5.33	0.56	-8.99	-
YoY %	156.66%	-204.25%	-36.22%	107.69%	851.79%	106.23%	-	-
Horiz. %	-46.38%	81.87%	-78.53%	-123.14%	-59.29%	-6.23%	100.00%	-
DY	2.54	4.58	0.00	4.76	2.67	0.00	0.00	-
YoY %	-44.54%	0.00%	0.00%	78.28%	0.00%	0.00%	-	-
Horiz. %	95.13%	171.54%	0.00%	178.28%	100.00%	-	-	-
P/NAPS	1.06	1.08	1.03	1.03	1.15	0.97	1.88	-9.10%
YoY %	-1.85%	4.85%	0.00%	-10.43%	18.56%	-48.40%	-	-
Horiz. %	56.38%	57.45%	54.79%	54.79%	61.17%	51.60%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
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%
YoY %	38.06%	131.03%	-68.82%	49.40%	0.40%	30.53%	-	-
Horiz. %	194.74%	141.05%	61.05%	195.79%	131.05%	130.53%	100.00%	-
P/EPS	25.61	-13.45	11.64	12.25	18.00	162.50	-9.58	-
YoY %	290.41%	-215.55%	-4.98%	-31.94%	-88.92%	1,796.24%	-	-
Horiz. %	-267.33%	140.40%	-121.50%	-127.87%	-187.89%	-1,696.24%	100.00%	-
EY	3.90	-7.43	8.59	8.16	5.56	0.62	-10.44	-
YoY %	152.49%	-186.50%	5.27%	46.76%	796.77%	105.94%	-	-
Horiz. %	-37.36%	71.17%	-82.28%	-78.16%	-53.26%	-5.94%	100.00%	-
DY	2.38	4.62	0.00	3.51	2.78	0.00	0.00	-
YoY %	-48.48%	0.00%	0.00%	26.26%	0.00%	0.00%	-	-
Horiz. %	85.61%	166.19%	0.00%	126.26%	100.00%	-	-	-
P/NAPS	1.13	1.07	0.85	1.40	1.10	0.89	1.62	-5.82%
YoY %	5.61%	25.88%	-39.29%	27.27%	23.60%	-45.06%	-	-
Horiz. %	69.75%	66.05%	52.47%	86.42%	67.90%	54.94%	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