[AASIA] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -241.08%
YoY- -205.16%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 29,085 33,122 27,222 33,916 64,611 32,148 26,038 1.85%
PBT 12,430 17,398 10,464 -2,513 15,437 13,597 7,084 9.81%
Tax -3,776 -4,702 -3,330 -2,607 -4,556 -1,988 -1,644 14.85%
NP 8,654 12,696 7,134 -5,120 10,881 11,609 5,440 8.03%
-
NP to SH 5,244 7,048 3,936 -6,750 6,419 9,769 3,603 6.44%
-
Tax Rate 30.38% 27.03% 31.82% - 29.51% 14.62% 23.21% -
Total Cost 20,431 20,426 20,088 39,036 53,730 20,539 20,598 -0.13%
-
Net Worth 154,428 122,457 118,488 113,682 117,521 114,203 78,521 11.92%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 3,600 2,401 2,400 4,196 - 4,200 1,801 12.22%
Div Payout % 68.65% 34.07% 60.98% 0.00% - 43.00% 50.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 154,428 122,457 118,488 113,682 117,521 114,203 78,521 11.92%
NOSH 120,000 120,068 120,000 119,893 119,981 120,012 120,100 -0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 29.75% 38.33% 26.21% -15.10% 16.84% 36.11% 20.89% -
ROE 3.40% 5.76% 3.32% -5.94% 5.46% 8.55% 4.59% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 24.24 27.59 22.69 28.29 53.85 26.79 21.68 1.87%
EPS 4.37 5.87 3.28 -5.63 5.35 8.14 3.00 6.46%
DPS 3.00 2.00 2.00 3.50 0.00 3.50 1.50 12.23%
NAPS 1.2869 1.0199 0.9874 0.9482 0.9795 0.9516 0.6538 11.93%
Adjusted Per Share Value based on latest NOSH - 119,938
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.20 4.78 3.93 4.90 9.33 4.64 3.76 1.85%
EPS 0.76 1.02 0.57 -0.97 0.93 1.41 0.52 6.52%
DPS 0.52 0.35 0.35 0.61 0.00 0.61 0.26 12.23%
NAPS 0.223 0.1769 0.1711 0.1642 0.1697 0.1649 0.1134 11.91%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.16 1.02 1.05 1.02 1.01 0.98 0.75 -
P/RPS 4.79 3.70 4.63 3.61 1.88 3.66 3.46 5.56%
P/EPS 26.54 17.38 32.01 -18.12 18.88 12.04 25.00 1.00%
EY 3.77 5.75 3.12 -5.52 5.30 8.31 4.00 -0.98%
DY 2.59 1.96 1.90 3.43 0.00 3.57 2.00 4.39%
P/NAPS 0.90 1.00 1.06 1.08 1.03 1.03 1.15 -3.99%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 22/11/11 09/11/10 25/11/09 21/11/08 30/11/07 22/11/06 -
Price 1.12 1.24 1.12 1.01 0.83 1.33 0.72 -
P/RPS 4.62 4.50 4.94 3.57 1.54 4.97 3.32 5.65%
P/EPS 25.63 21.12 34.15 -17.94 15.51 16.34 24.00 1.10%
EY 3.90 4.73 2.93 -5.57 6.45 6.12 4.17 -1.10%
DY 2.68 1.61 1.79 3.47 0.00 2.63 2.08 4.31%
P/NAPS 0.87 1.22 1.13 1.07 0.85 1.40 1.10 -3.83%

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