[AASIA] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -45.85%
YoY- -31.17%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 9,044 7,770 5,375 8,691 11,268 14,073 14,358 -7.40%
PBT 4,043 196 1,081 3,993 4,776 4,476 2,299 9.85%
Tax -1,280 -978 -1,114 -1,903 -2,344 -1,159 -1,206 0.99%
NP 2,763 -782 -33 2,090 2,432 3,317 1,093 16.69%
-
NP to SH 1,613 -1,769 -734 541 786 2,635 303 32.10%
-
Tax Rate 31.66% 498.98% 103.05% 47.66% 49.08% 25.89% 52.46% -
Total Cost 6,281 8,552 5,408 6,601 8,836 10,756 13,265 -11.70%
-
Net Worth 153,620 153,963 152,298 117,324 114,906 121,353 115,892 4.80%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 3,610 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 153,620 153,963 152,298 117,324 114,906 121,353 115,892 4.80%
NOSH 120,373 120,340 120,327 120,222 120,169 119,772 120,344 0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 30.55% -10.06% -0.61% 24.05% 21.58% 23.57% 7.61% -
ROE 1.05% -1.15% -0.48% 0.46% 0.68% 2.17% 0.26% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 7.51 6.46 4.47 7.23 9.38 11.75 11.93 -7.41%
EPS 1.34 -1.47 -0.61 0.45 0.66 2.20 0.25 32.25%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2762 1.2794 1.2657 0.9759 0.9562 1.0132 0.963 4.80%
Adjusted Per Share Value based on latest NOSH - 120,222
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1.31 1.12 0.78 1.26 1.63 2.03 2.07 -7.33%
EPS 0.23 -0.26 -0.11 0.08 0.11 0.38 0.04 33.81%
DPS 0.00 0.52 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2219 0.2224 0.22 0.1695 0.166 0.1753 0.1674 4.80%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.12 1.20 1.32 1.22 1.10 0.85 1.38 -
P/RPS 14.91 18.59 29.55 16.88 11.73 7.23 11.57 4.31%
P/EPS 83.58 -81.63 -216.39 271.11 168.18 38.64 548.11 -26.88%
EY 1.20 -1.22 -0.46 0.37 0.59 2.59 0.18 37.14%
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.94 1.04 1.25 1.15 0.84 1.43 -7.76%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 1.13 1.18 1.29 1.13 1.02 0.95 1.29 -
P/RPS 15.04 18.28 28.88 15.63 10.88 8.09 10.81 5.65%
P/EPS 84.33 -80.27 -211.48 251.11 155.95 43.18 512.36 -25.95%
EY 1.19 -1.25 -0.47 0.40 0.64 2.32 0.20 34.57%
DY 0.00 2.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.92 1.02 1.16 1.07 0.94 1.34 -6.58%

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