[AASIA] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
10-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 101.28%
YoY- 56.91%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 34,768 36,552 66,492 32,616 28,976 23,448 13,276 17.39%
PBT 11,372 3,620 17,992 11,720 7,260 4,172 1,192 45.60%
Tax -4,308 -2,204 -5,296 -816 -1,236 -2,880 -172 71.00%
NP 7,064 1,416 12,696 10,904 6,024 1,292 1,020 38.04%
-
NP to SH 2,544 -728 7,488 9,452 6,024 1,292 1,020 16.44%
-
Tax Rate 37.88% 60.88% 29.44% 6.96% 17.02% 69.03% 14.43% -
Total Cost 27,704 35,136 53,796 21,712 22,952 22,156 12,256 14.55%
-
Net Worth 115,188 124,864 117,432 106,742 75,661 69,983 60,066 11.45%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 24,000 - - - - -
Div Payout % - - 320.51% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 115,188 124,864 117,432 106,742 75,661 69,983 60,066 11.45%
NOSH 120,000 121,333 120,000 119,949 120,480 107,666 113,333 0.95%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 20.32% 3.87% 19.09% 33.43% 20.79% 5.51% 7.68% -
ROE 2.21% -0.58% 6.38% 8.85% 7.96% 1.85% 1.70% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 28.97 30.13 55.41 27.19 24.05 21.78 11.71 16.28%
EPS 2.12 -0.60 6.24 7.88 5.00 1.20 0.90 15.34%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 0.9599 1.0291 0.9786 0.8899 0.628 0.65 0.53 10.40%
Adjusted Per Share Value based on latest NOSH - 119,949
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 5.02 5.28 9.60 4.71 4.19 3.39 1.92 17.36%
EPS 0.37 -0.11 1.08 1.37 0.87 0.19 0.15 16.23%
DPS 0.00 0.00 3.47 0.00 0.00 0.00 0.00 -
NAPS 0.1664 0.1803 0.1696 0.1542 0.1093 0.1011 0.0868 11.45%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.00 0.95 1.24 0.90 0.69 0.76 0.90 -
P/RPS 3.45 3.15 2.24 3.31 2.87 3.49 7.68 -12.48%
P/EPS 47.17 -158.33 19.87 11.42 13.80 63.33 100.00 -11.76%
EY 2.12 -0.63 5.03 8.76 7.25 1.58 1.00 13.33%
DY 0.00 0.00 16.13 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.92 1.27 1.01 1.10 1.17 1.70 -7.86%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 10/05/10 05/05/09 29/04/08 10/05/07 13/06/06 31/05/05 28/05/04 -
Price 1.09 0.96 1.21 0.94 0.78 0.68 0.82 -
P/RPS 3.76 3.19 2.18 3.46 3.24 3.12 7.00 -9.83%
P/EPS 51.42 -160.00 19.39 11.93 15.60 56.67 91.11 -9.08%
EY 1.94 -0.63 5.16 8.38 6.41 1.76 1.10 9.91%
DY 0.00 0.00 16.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.93 1.24 1.06 1.24 1.05 1.55 -4.98%

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