[AASIA] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 227.24%
YoY- 110.86%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 46,303 17,177 15,723 11,491 27,404 40,307 43,346 1.10%
PBT 14,383 4,812 3,773 2,234 -688 -8,752 3,117 28.99%
Tax -3,454 -1,024 -41 -1,177 -9,041 -1,022 -1,037 22.18%
NP 10,929 3,788 3,732 1,057 -9,729 -9,774 2,080 31.81%
-
NP to SH 7,529 2,898 2,450 1,057 -9,729 -9,774 2,080 23.88%
-
Tax Rate 24.01% 21.28% 1.09% 52.69% - - 33.27% -
Total Cost 35,374 13,389 11,991 10,434 37,133 50,081 41,266 -2.53%
-
Net Worth 118,734 107,094 77,343 77,513 49,245 92,913 135,200 -2.13%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 6,003 4,191 - - - - - -
Div Payout % 79.74% 144.63% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 118,734 107,094 77,343 77,513 49,245 92,913 135,200 -2.13%
NOSH 120,079 119,752 120,098 117,444 120,111 120,666 80,000 6.99%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 23.60% 22.05% 23.74% 9.20% -35.50% -24.25% 4.80% -
ROE 6.34% 2.71% 3.17% 1.36% -19.76% -10.52% 1.54% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 38.56 14.34 13.09 9.78 22.82 33.40 54.18 -5.50%
EPS 6.27 2.42 2.04 0.90 -8.10 -8.10 2.60 15.78%
DPS 5.00 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9888 0.8943 0.644 0.66 0.41 0.77 1.69 -8.53%
Adjusted Per Share Value based on latest NOSH - 122,333
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 7.02 2.60 2.38 1.74 4.15 6.11 6.57 1.10%
EPS 1.14 0.44 0.37 0.16 -1.47 -1.48 0.32 23.55%
DPS 0.91 0.64 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1799 0.1623 0.1172 0.1174 0.0746 0.1408 0.2049 -2.14%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.10 0.99 0.80 0.65 0.81 0.93 1.79 -
P/RPS 2.85 6.90 6.11 6.64 3.55 2.78 3.30 -2.41%
P/EPS 17.54 40.91 39.22 72.22 -10.00 -11.48 68.85 -20.36%
EY 5.70 2.44 2.55 1.38 -10.00 -8.71 1.45 25.60%
DY 4.55 3.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.11 1.24 0.98 1.98 1.21 1.06 0.77%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 16/08/07 23/08/06 26/08/05 26/08/04 28/08/03 29/08/02 -
Price 1.03 0.90 0.77 0.62 0.80 0.93 1.23 -
P/RPS 2.67 6.27 5.88 6.34 3.51 2.78 2.27 2.73%
P/EPS 16.43 37.19 37.75 68.89 -9.88 -11.48 47.31 -16.14%
EY 6.09 2.69 2.65 1.45 -10.13 -8.71 2.11 19.30%
DY 4.85 3.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.01 1.20 0.94 1.95 1.21 0.73 6.07%

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