[AASIA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -127.39%
YoY- -205.16%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 38,780 44,162 36,296 45,221 86,148 42,864 34,717 1.85%
PBT 16,573 23,197 13,952 -3,350 20,582 18,129 9,445 9.81%
Tax -5,034 -6,269 -4,440 -3,476 -6,074 -2,650 -2,192 14.84%
NP 11,538 16,928 9,512 -6,826 14,508 15,478 7,253 8.03%
-
NP to SH 6,992 9,397 5,248 -9,000 8,558 13,025 4,804 6.44%
-
Tax Rate 30.37% 27.03% 31.82% - 29.51% 14.62% 23.21% -
Total Cost 27,241 27,234 26,784 52,047 71,640 27,385 27,464 -0.13%
-
Net Worth 154,428 122,457 118,487 113,682 117,521 114,203 78,521 11.92%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,800 3,201 3,199 5,595 - 5,600 2,402 12.21%
Div Payout % 68.65% 34.07% 60.98% 0.00% - 43.00% 50.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 154,428 122,457 118,487 113,682 117,521 114,203 78,521 11.92%
NOSH 120,000 120,068 119,999 119,893 119,981 120,012 120,100 -0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 29.75% 38.33% 26.21% -15.10% 16.84% 36.11% 20.89% -
ROE 4.53% 7.67% 4.43% -7.92% 7.28% 11.41% 6.12% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 32.32 36.78 30.25 37.72 71.80 35.72 28.91 1.87%
EPS 5.83 7.83 4.37 -7.51 7.13 10.85 4.00 6.47%
DPS 4.00 2.67 2.67 4.67 0.00 4.67 2.00 12.23%
NAPS 1.2869 1.0199 0.9874 0.9482 0.9795 0.9516 0.6538 11.93%
Adjusted Per Share Value based on latest NOSH - 119,938
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.60 6.38 5.24 6.53 12.44 6.19 5.01 1.87%
EPS 1.01 1.36 0.76 -1.30 1.24 1.88 0.69 6.55%
DPS 0.69 0.46 0.46 0.81 0.00 0.81 0.35 11.96%
NAPS 0.223 0.1769 0.1711 0.1642 0.1697 0.1649 0.1134 11.91%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.16 1.02 1.05 1.02 1.01 0.98 0.75 -
P/RPS 3.59 2.77 3.47 2.70 1.41 2.74 2.59 5.58%
P/EPS 19.91 13.03 24.01 -13.59 14.16 9.03 18.75 1.00%
EY 5.02 7.67 4.17 -7.36 7.06 11.07 5.33 -0.99%
DY 3.45 2.61 2.54 4.58 0.00 4.76 2.67 4.36%
P/NAPS 0.90 1.00 1.06 1.08 1.03 1.03 1.15 -3.99%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 22/11/11 09/11/10 25/11/09 21/11/08 30/11/07 22/11/06 -
Price 1.12 1.24 1.12 1.01 0.83 1.33 0.72 -
P/RPS 3.47 3.37 3.70 2.68 1.16 3.72 2.49 5.68%
P/EPS 19.22 15.84 25.61 -13.45 11.64 12.25 18.00 1.09%
EY 5.20 6.31 3.90 -7.43 8.59 8.16 5.56 -1.10%
DY 3.57 2.15 2.38 4.62 0.00 3.51 2.78 4.25%
P/NAPS 0.87 1.22 1.13 1.07 0.85 1.40 1.10 -3.83%

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