[AASIA] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -2.25%
YoY- 136.17%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 45,184 78,684 46,506 34,640 27,424 56,018 97,336 -11.99%
PBT 2,263 19,913 16,828 9,915 -9,798 -481 -37,670 -
Tax -4,951 -5,715 -3,194 -3,364 -3,185 -7,508 -3,232 7.35%
NP -2,688 14,198 13,634 6,551 -12,983 -7,989 -40,902 -36.44%
-
NP to SH -5,964 9,054 11,004 4,696 -12,983 -7,989 -40,902 -27.42%
-
Tax Rate 218.78% 28.70% 18.98% 33.93% - - - -
Total Cost 47,872 64,486 32,872 28,089 40,407 64,007 138,238 -16.18%
-
Net Worth 114,472 121,503 115,602 106,728 104,391 110,847 58,886 11.70%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,197 - - 1,799 - - - -
Div Payout % 0.00% - - 38.31% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 114,472 121,503 115,602 106,728 104,391 110,847 58,886 11.70%
NOSH 119,917 119,920 120,044 119,946 119,990 119,191 120,176 -0.03%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -5.95% 18.04% 29.32% 18.91% -47.34% -14.26% -42.02% -
ROE -5.21% 7.45% 9.52% 4.40% -12.44% -7.21% -69.46% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 37.68 65.61 38.74 28.88 22.86 47.00 80.99 -11.96%
EPS -4.97 7.55 9.17 3.91 -10.82 -6.66 -34.10 -27.43%
DPS 3.50 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.9546 1.0132 0.963 0.8898 0.87 0.93 0.49 11.74%
Adjusted Per Share Value based on latest NOSH - 112,500
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 6.85 11.92 7.05 5.25 4.16 8.49 14.75 -11.98%
EPS -0.90 1.37 1.67 0.71 -1.97 -1.21 -6.20 -27.48%
DPS 0.64 0.00 0.00 0.27 0.00 0.00 0.00 -
NAPS 0.1734 0.1841 0.1752 0.1617 0.1582 0.168 0.0892 11.70%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.10 0.85 1.38 0.72 0.65 0.70 0.89 -
P/RPS 2.92 1.30 3.56 2.49 2.84 1.49 1.10 17.65%
P/EPS -22.12 11.26 15.05 18.39 -6.01 -10.44 -2.61 42.74%
EY -4.52 8.88 6.64 5.44 -16.65 -9.58 -38.24 -29.92%
DY 3.18 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 1.15 0.84 1.43 0.81 0.75 0.75 1.82 -7.35%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 1.02 0.95 1.29 0.97 0.66 0.74 0.87 -
P/RPS 2.71 1.45 3.33 3.36 2.89 1.57 1.07 16.73%
P/EPS -20.51 12.58 14.07 24.78 -6.10 -11.04 -2.56 41.41%
EY -4.88 7.95 7.11 4.04 -16.39 -9.06 -39.12 -29.29%
DY 3.43 0.00 0.00 1.55 0.00 0.00 0.00 -
P/NAPS 1.07 0.94 1.34 1.09 0.76 0.80 1.78 -8.12%

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