[AASIA] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -31.95%
YoY- -20.78%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 42,908 34,768 36,552 66,492 32,616 28,976 23,448 10.59%
PBT 15,844 11,372 3,620 17,992 11,720 7,260 4,172 24.89%
Tax -5,236 -4,308 -2,204 -5,296 -816 -1,236 -2,880 10.47%
NP 10,608 7,064 1,416 12,696 10,904 6,024 1,292 42.01%
-
NP to SH 5,204 2,544 -728 7,488 9,452 6,024 1,292 26.12%
-
Tax Rate 33.05% 37.88% 60.88% 29.44% 6.96% 17.02% 69.03% -
Total Cost 32,300 27,704 35,136 53,796 21,712 22,952 22,156 6.48%
-
Net Worth 118,884 115,188 124,864 117,432 106,742 75,661 69,983 9.22%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - 24,000 - - - -
Div Payout % - - - 320.51% - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 118,884 115,188 124,864 117,432 106,742 75,661 69,983 9.22%
NOSH 120,462 120,000 121,333 120,000 119,949 120,480 107,666 1.88%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 24.72% 20.32% 3.87% 19.09% 33.43% 20.79% 5.51% -
ROE 4.38% 2.21% -0.58% 6.38% 8.85% 7.96% 1.85% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 35.62 28.97 30.13 55.41 27.19 24.05 21.78 8.53%
EPS 4.32 2.12 -0.60 6.24 7.88 5.00 1.20 23.78%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 0.9869 0.9599 1.0291 0.9786 0.8899 0.628 0.65 7.20%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 6.50 5.27 5.54 10.07 4.94 4.39 3.55 10.60%
EPS 0.79 0.39 -0.11 1.13 1.43 0.91 0.20 25.71%
DPS 0.00 0.00 0.00 3.64 0.00 0.00 0.00 -
NAPS 0.1801 0.1745 0.1892 0.1779 0.1617 0.1146 0.106 9.23%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.20 1.00 0.95 1.24 0.90 0.69 0.76 -
P/RPS 3.37 3.45 3.15 2.24 3.31 2.87 3.49 -0.58%
P/EPS 27.78 47.17 -158.33 19.87 11.42 13.80 63.33 -12.82%
EY 3.60 2.12 -0.63 5.03 8.76 7.25 1.58 14.70%
DY 0.00 0.00 0.00 16.13 0.00 0.00 0.00 -
P/NAPS 1.22 1.04 0.92 1.27 1.01 1.10 1.17 0.69%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 16/05/11 10/05/10 05/05/09 29/04/08 10/05/07 13/06/06 31/05/05 -
Price 1.19 1.09 0.96 1.21 0.94 0.78 0.68 -
P/RPS 3.34 3.76 3.19 2.18 3.46 3.24 3.12 1.14%
P/EPS 27.55 51.42 -160.00 19.39 11.93 15.60 56.67 -11.32%
EY 3.63 1.94 -0.63 5.16 8.38 6.41 1.76 12.81%
DY 0.00 0.00 0.00 16.53 0.00 0.00 0.00 -
P/NAPS 1.21 1.14 0.93 1.24 1.06 1.24 1.05 2.39%

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