[AASIA] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
09-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 34.01%
YoY- 158.31%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 23,280 29,085 33,122 27,222 33,916 64,611 32,148 -5.23%
PBT 5,435 12,430 17,398 10,464 -2,513 15,437 13,597 -14.16%
Tax -2,612 -3,776 -4,702 -3,330 -2,607 -4,556 -1,988 4.65%
NP 2,823 8,654 12,696 7,134 -5,120 10,881 11,609 -20.97%
-
NP to SH 608 5,244 7,048 3,936 -6,750 6,419 9,769 -37.02%
-
Tax Rate 48.06% 30.38% 27.03% 31.82% - 29.51% 14.62% -
Total Cost 20,457 20,431 20,426 20,088 39,036 53,730 20,539 -0.06%
-
Net Worth 152,131 154,428 122,457 118,488 113,682 117,521 114,203 4.89%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 2,384 3,600 2,401 2,400 4,196 - 4,200 -8.99%
Div Payout % 392.16% 68.65% 34.07% 60.98% 0.00% - 43.00% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 152,131 154,428 122,457 118,488 113,682 117,521 114,203 4.89%
NOSH 119,215 120,000 120,068 120,000 119,893 119,981 120,012 -0.11%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.13% 29.75% 38.33% 26.21% -15.10% 16.84% 36.11% -
ROE 0.40% 3.40% 5.76% 3.32% -5.94% 5.46% 8.55% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 19.53 24.24 27.59 22.69 28.29 53.85 26.79 -5.12%
EPS 0.51 4.37 5.87 3.28 -5.63 5.35 8.14 -36.95%
DPS 2.00 3.00 2.00 2.00 3.50 0.00 3.50 -8.89%
NAPS 1.2761 1.2869 1.0199 0.9874 0.9482 0.9795 0.9516 5.00%
Adjusted Per Share Value based on latest NOSH - 120,361
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 3.36 4.20 4.78 3.93 4.90 9.33 4.64 -5.23%
EPS 0.09 0.76 1.02 0.57 -0.97 0.93 1.41 -36.75%
DPS 0.34 0.52 0.35 0.35 0.61 0.00 0.61 -9.27%
NAPS 0.2197 0.223 0.1769 0.1711 0.1642 0.1697 0.1649 4.89%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.12 1.16 1.02 1.05 1.02 1.01 0.98 -
P/RPS 5.74 4.79 3.70 4.63 3.61 1.88 3.66 7.78%
P/EPS 219.61 26.54 17.38 32.01 -18.12 18.88 12.04 62.17%
EY 0.46 3.77 5.75 3.12 -5.52 5.30 8.31 -38.23%
DY 1.79 2.59 1.96 1.90 3.43 0.00 3.57 -10.85%
P/NAPS 0.88 0.90 1.00 1.06 1.08 1.03 1.03 -2.58%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 19/11/12 22/11/11 09/11/10 25/11/09 21/11/08 30/11/07 -
Price 1.14 1.12 1.24 1.12 1.01 0.83 1.33 -
P/RPS 5.84 4.62 4.50 4.94 3.57 1.54 4.97 2.72%
P/EPS 223.53 25.63 21.12 34.15 -17.94 15.51 16.34 54.58%
EY 0.45 3.90 4.73 2.93 -5.57 6.45 6.12 -35.24%
DY 1.75 2.68 1.61 1.79 3.47 0.00 2.63 -6.55%
P/NAPS 0.89 0.87 1.22 1.13 1.07 0.85 1.40 -7.26%

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