[AASIA] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 237.09%
YoY- 171.14%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 27,222 33,916 64,611 32,148 26,038 19,866 42,788 -7.25%
PBT 10,464 -2,513 15,437 13,597 7,084 1,629 1,028 47.18%
Tax -3,330 -2,607 -4,556 -1,988 -1,644 0 -9,538 -16.07%
NP 7,134 -5,120 10,881 11,609 5,440 1,629 -8,510 -
-
NP to SH 3,936 -6,750 6,419 9,769 3,603 303 -8,510 -
-
Tax Rate 31.82% - 29.51% 14.62% 23.21% 0.00% 927.82% -
Total Cost 20,088 39,036 53,730 20,539 20,598 18,237 51,298 -14.45%
-
Net Worth 118,488 113,682 117,521 114,203 78,521 73,729 50,340 15.32%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,400 4,196 - 4,200 1,801 - - -
Div Payout % 60.98% 0.00% - 43.00% 50.00% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 118,488 113,682 117,521 114,203 78,521 73,729 50,340 15.32%
NOSH 120,000 119,893 119,981 120,012 120,100 100,999 119,859 0.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 26.21% -15.10% 16.84% 36.11% 20.89% 8.20% -19.89% -
ROE 3.32% -5.94% 5.46% 8.55% 4.59% 0.41% -16.90% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 22.69 28.29 53.85 26.79 21.68 19.67 35.70 -7.27%
EPS 3.28 -5.63 5.35 8.14 3.00 0.25 -7.10 -
DPS 2.00 3.50 0.00 3.50 1.50 0.00 0.00 -
NAPS 0.9874 0.9482 0.9795 0.9516 0.6538 0.73 0.42 15.30%
Adjusted Per Share Value based on latest NOSH - 119,912
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3.93 4.90 9.33 4.64 3.76 2.87 6.18 -7.26%
EPS 0.57 -0.97 0.93 1.41 0.52 0.04 -1.23 -
DPS 0.35 0.61 0.00 0.61 0.26 0.00 0.00 -
NAPS 0.1711 0.1642 0.1697 0.1649 0.1134 0.1065 0.0727 15.32%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.05 1.02 1.01 0.98 0.75 0.71 0.79 -
P/RPS 4.63 3.61 1.88 3.66 3.46 3.61 2.21 13.11%
P/EPS 32.01 -18.12 18.88 12.04 25.00 236.67 -11.13 -
EY 3.12 -5.52 5.30 8.31 4.00 0.42 -8.99 -
DY 1.90 3.43 0.00 3.57 2.00 0.00 0.00 -
P/NAPS 1.06 1.08 1.03 1.03 1.15 0.97 1.88 -9.10%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 09/11/10 25/11/09 21/11/08 30/11/07 22/11/06 30/11/05 26/11/04 -
Price 1.12 1.01 0.83 1.33 0.72 0.65 0.68 -
P/RPS 4.94 3.57 1.54 4.97 3.32 3.30 1.90 17.25%
P/EPS 34.15 -17.94 15.51 16.34 24.00 216.67 -9.58 -
EY 2.93 -5.57 6.45 6.12 4.17 0.46 -10.44 -
DY 1.79 3.47 0.00 2.63 2.08 0.00 0.00 -
P/NAPS 1.13 1.07 0.85 1.40 1.10 0.89 1.62 -5.82%

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