[AASIA] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
10-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 142.66%
YoY- 449.45%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 30,976 29,960 42,908 34,768 36,552 66,492 32,616 -0.85%
PBT 8,848 7,888 15,844 11,372 3,620 17,992 11,720 -4.57%
Tax -4,068 -3,820 -5,236 -4,308 -2,204 -5,296 -816 30.66%
NP 4,780 4,068 10,608 7,064 1,416 12,696 10,904 -12.83%
-
NP to SH 1,240 820 5,204 2,544 -728 7,488 9,452 -28.69%
-
Tax Rate 45.98% 48.43% 33.05% 37.88% 60.88% 29.44% 6.96% -
Total Cost 26,196 25,892 32,300 27,704 35,136 53,796 21,712 3.17%
-
Net Worth 153,640 152,833 118,884 115,188 124,864 117,432 106,742 6.25%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - 24,000 - -
Div Payout % - - - - - 320.51% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 153,640 152,833 118,884 115,188 124,864 117,432 106,742 6.25%
NOSH 119,230 120,588 120,462 120,000 121,333 120,000 119,949 -0.10%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 15.43% 13.58% 24.72% 20.32% 3.87% 19.09% 33.43% -
ROE 0.81% 0.54% 4.38% 2.21% -0.58% 6.38% 8.85% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 25.98 24.84 35.62 28.97 30.13 55.41 27.19 -0.75%
EPS 1.04 0.68 4.32 2.12 -0.60 6.24 7.88 -28.62%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 1.2886 1.2674 0.9869 0.9599 1.0291 0.9786 0.8899 6.35%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.47 4.33 6.20 5.02 5.28 9.60 4.71 -0.86%
EPS 0.18 0.12 0.75 0.37 -0.11 1.08 1.37 -28.67%
DPS 0.00 0.00 0.00 0.00 0.00 3.47 0.00 -
NAPS 0.2219 0.2207 0.1717 0.1664 0.1803 0.1696 0.1542 6.24%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.19 1.24 1.20 1.00 0.95 1.24 0.90 -
P/RPS 4.58 4.99 3.37 3.45 3.15 2.24 3.31 5.55%
P/EPS 114.42 182.35 27.78 47.17 -158.33 19.87 11.42 46.77%
EY 0.87 0.55 3.60 2.12 -0.63 5.03 8.76 -31.92%
DY 0.00 0.00 0.00 0.00 0.00 16.13 0.00 -
P/NAPS 0.92 0.98 1.22 1.04 0.92 1.27 1.01 -1.54%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 14/05/13 23/05/12 16/05/11 10/05/10 05/05/09 29/04/08 10/05/07 -
Price 1.17 1.13 1.19 1.09 0.96 1.21 0.94 -
P/RPS 4.50 4.55 3.34 3.76 3.19 2.18 3.46 4.47%
P/EPS 112.50 166.18 27.55 51.42 -160.00 19.39 11.93 45.30%
EY 0.89 0.60 3.63 1.94 -0.63 5.16 8.38 -31.16%
DY 0.00 0.00 0.00 0.00 0.00 16.53 0.00 -
P/NAPS 0.91 0.89 1.21 1.14 0.93 1.24 1.06 -2.50%

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