[AASIA] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 6.12%
YoY- 80.47%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 46,506 34,640 27,424 56,018 97,336 114,744 105,102 -12.70%
PBT 16,828 9,915 -9,798 -481 -37,670 -30,354 12,972 4.43%
Tax -3,194 -3,364 -3,185 -7,508 -3,232 -397 -4,955 -7.05%
NP 13,634 6,551 -12,983 -7,989 -40,902 -30,751 8,017 9.24%
-
NP to SH 11,004 4,696 -12,983 -7,989 -40,902 -30,751 8,017 5.41%
-
Tax Rate 18.98% 33.93% - - - - 38.20% -
Total Cost 32,872 28,089 40,407 64,007 138,238 145,495 97,085 -16.50%
-
Net Worth 115,602 106,728 104,391 110,847 58,886 102,078 133,883 -2.41%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 1,799 - - - - 4,008 -
Div Payout % - 38.31% - - - - 50.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 115,602 106,728 104,391 110,847 58,886 102,078 133,883 -2.41%
NOSH 120,044 119,946 119,990 119,191 120,176 120,092 80,170 6.95%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 29.32% 18.91% -47.34% -14.26% -42.02% -26.80% 7.63% -
ROE 9.52% 4.40% -12.44% -7.21% -69.46% -30.12% 5.99% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 38.74 28.88 22.86 47.00 80.99 95.55 131.10 -18.37%
EPS 9.17 3.91 -10.82 -6.66 -34.10 -25.60 10.00 -1.43%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.963 0.8898 0.87 0.93 0.49 0.85 1.67 -8.76%
Adjusted Per Share Value based on latest NOSH - 134,999
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 7.05 5.25 4.16 8.49 14.75 17.39 15.92 -12.68%
EPS 1.67 0.71 -1.97 -1.21 -6.20 -4.66 1.21 5.51%
DPS 0.00 0.27 0.00 0.00 0.00 0.00 0.61 -
NAPS 0.1752 0.1617 0.1582 0.168 0.0892 0.1547 0.2029 -2.41%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.38 0.72 0.65 0.70 0.89 0.88 1.52 -
P/RPS 3.56 2.49 2.84 1.49 1.10 0.92 1.16 20.53%
P/EPS 15.05 18.39 -6.01 -10.44 -2.61 -3.44 15.20 -0.16%
EY 6.64 5.44 -16.65 -9.58 -38.24 -29.10 6.58 0.15%
DY 0.00 2.08 0.00 0.00 0.00 0.00 3.29 -
P/NAPS 1.43 0.81 0.75 0.75 1.82 1.04 0.91 7.82%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 26/02/03 28/02/02 -
Price 1.29 0.97 0.66 0.74 0.87 0.85 1.94 -
P/RPS 3.33 3.36 2.89 1.57 1.07 0.89 1.48 14.46%
P/EPS 14.07 24.78 -6.10 -11.04 -2.56 -3.32 19.40 -5.21%
EY 7.11 4.04 -16.39 -9.06 -39.12 -30.12 5.15 5.51%
DY 0.00 1.55 0.00 0.00 0.00 0.00 2.58 -
P/NAPS 1.34 1.09 0.76 0.80 1.78 1.00 1.16 2.43%

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