[AASIA] YoY TTM Result on 30-Jun-2008 [#2]

Stock

[AASIA] ASTRAL ASIA BHD

Announcement Date

26-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 53.46%

YoY- 165.49%

Quarter Report

AASIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	40,564	42,526	54,107	75,632	36,094	32,114	35,695	2.15%
YoY %	-4.61%	-21.40%	-28.46%	109.54%	12.39%	-10.03%	-	-
Horiz. %	113.64%	119.14%	151.58%	211.88%	101.12%	89.97%	100.00%	-
PBT	19,800	7,937	7,136	25,467	11,000	-8,623	4,298	28.97%
YoY %	149.46%	11.22%	-71.98%	131.52%	227.57%	-300.63%	-	-
Horiz. %	460.68%	184.67%	166.03%	592.53%	255.93%	-200.63%	100.00%	-
Tax	-6,516	-5,387	-3,942	-5,624	-4,347	-2,797	-1,628	25.99%
YoY %	-20.96%	-36.66%	29.91%	-29.38%	-55.42%	-71.81%	-	-
Horiz. %	400.25%	330.90%	242.14%	345.45%	267.01%	171.81%	100.00%	-
NP	13,284	2,550	3,194	19,843	6,653	-11,420	2,670	30.64%
YoY %	420.94%	-20.16%	-83.90%	198.26%	158.26%	-527.72%	-	-
Horiz. %	497.53%	95.51%	119.63%	743.18%	249.18%	-427.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,787	-2,261	-180	14,703	5,538	-12,030	2,670	19.52%
YoY %	444.41%	-1,156.11%	-101.22%	165.49%	146.03%	-550.56%	-	-
Horiz. %	291.65%	-84.68%	-6.74%	550.67%	207.42%	-450.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.91%	67.87%	55.24%	22.08%	39.52%	-	37.88%	-
YoY %	-51.51%	22.86%	150.18%	-44.13%	0.00%	-	-	-
Horiz. %	86.88%	179.17%	145.83%	58.29%	104.33%	-	100.00%	-
Total Cost	27,280	39,976	50,913	55,789	29,441	43,534	33,025	-3.13%
YoY %	-31.76%	-21.48%	-8.74%	89.49%	-32.37%	31.82%	-	-
Horiz. %	82.60%	121.05%	154.17%	168.93%	89.15%	131.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	122,161	117,384	116,383	118,760	106,322	76,953	80,739	7.14%
YoY %	4.07%	0.86%	-2.00%	11.70%	38.16%	-4.69%	-	-
Horiz. %	151.30%	145.39%	144.15%	147.09%	131.69%	95.31%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	2,400	2,397	4,197	12,005	3,483	-	-	-
YoY %	0.13%	-42.89%	-65.04%	244.67%	0.00%	-	-	-
Horiz. %	68.91%	68.82%	120.50%	344.67%	100.00%	-	-	-
Div Payout %	30.83%	0.00%	0.00%	81.65%	62.91%	-	-	-
YoY %	0.00%	0.00%	0.00%	29.79%	0.00%	-	-	-
Horiz. %	49.01%	0.00%	0.00%	129.79%	100.00%	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	122,161	117,384	116,383	118,760	106,322	76,953	80,739	7.14%
YoY %	4.07%	0.86%	-2.00%	11.70%	38.16%	-4.69%	-	-
Horiz. %	151.30%	145.39%	144.15%	147.09%	131.69%	95.31%	100.00%	-
NOSH	120,048	119,890	119,921	120,106	118,888	119,493	122,333	-0.31%
YoY %	0.13%	-0.03%	-0.15%	1.02%	-0.51%	-2.32%	-	-
Horiz. %	98.13%	98.00%	98.03%	98.18%	97.18%	97.68%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	32.75%	6.00%	5.90%	26.24%	18.43%	-35.56%	7.48%	-
YoY %	445.83%	1.69%	-77.52%	42.38%	151.83%	-575.40%	-	-
Horiz. %	437.83%	80.21%	78.88%	350.80%	246.39%	-475.40%	100.00%	-
ROE	6.37%	-1.93%	-0.15%	12.38%	5.21%	-15.63%	3.31%	-
YoY %	430.05%	-1,186.67%	-101.21%	137.62%	133.33%	-572.21%	-	-
Horiz. %	192.45%	-58.31%	-4.53%	374.02%	157.40%	-472.21%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	33.79	35.47	45.12	62.97	30.36	26.88	29.18	2.47%
YoY %	-4.74%	-21.39%	-28.35%	107.41%	12.95%	-7.88%	-	-
Horiz. %	115.80%	121.56%	154.63%	215.80%	104.04%	92.12%	100.00%	-
EPS	6.49	-1.89	-0.15	12.24	4.66	-10.07	2.18	19.93%
YoY %	443.39%	-1,160.00%	-101.23%	162.66%	146.28%	-561.93%	-	-
Horiz. %	297.71%	-86.70%	-6.88%	561.47%	213.76%	-461.93%	100.00%	-
DPS	2.00	2.00	3.50	10.00	2.93	0.00	0.00	-
YoY %	0.00%	-42.86%	-65.00%	241.30%	0.00%	0.00%	-	-
Horiz. %	68.26%	68.26%	119.45%	341.30%	100.00%	-	-	-
NAPS	1.0176	0.9791	0.9705	0.9888	0.8943	0.644	0.66	7.47%
YoY %	3.93%	0.89%	-1.85%	10.57%	38.87%	-2.42%	-	-
Horiz. %	154.18%	148.35%	147.05%	149.82%	135.50%	97.58%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 120,106
RPS	6.15	6.44	8.20	11.46	5.47	4.87	5.41	2.15%
YoY %	-4.50%	-21.46%	-28.45%	109.51%	12.32%	-9.98%	-	-
Horiz. %	113.68%	119.04%	151.57%	211.83%	101.11%	90.02%	100.00%	-
EPS	1.18	-0.34	-0.03	2.23	0.84	-1.82	0.40	19.74%
YoY %	447.06%	-1,033.33%	-101.35%	165.48%	146.15%	-555.00%	-	-
Horiz. %	295.00%	-85.00%	-7.50%	557.50%	210.00%	-455.00%	100.00%	-
DPS	0.36	0.36	0.64	1.82	0.53	0.00	0.00	-
YoY %	0.00%	-43.75%	-64.84%	243.40%	0.00%	0.00%	-	-
Horiz. %	67.92%	67.92%	120.75%	343.40%	100.00%	-	-	-
NAPS	0.1851	0.1779	0.1763	0.1799	0.1611	0.1166	0.1223	7.14%
YoY %	4.05%	0.91%	-2.00%	11.67%	38.16%	-4.66%	-	-
Horiz. %	151.35%	145.46%	144.15%	147.10%	131.73%	95.34%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.23	1.00	1.08	1.10	0.99	0.80	0.65	-
P/RPS	3.64	2.82	2.39	1.75	3.26	2.98	2.23	8.50%
YoY %	29.08%	17.99%	36.57%	-46.32%	9.40%	33.63%	-	-
Horiz. %	163.23%	126.46%	107.17%	78.48%	146.19%	133.63%	100.00%	-
P/EPS	18.96	-53.03	-719.53	8.99	21.25	-7.95	29.78	-7.24%
YoY %	135.75%	92.63%	-8,103.67%	-57.69%	367.30%	-126.70%	-	-
Horiz. %	63.67%	-178.07%	-2,416.15%	30.19%	71.36%	-26.70%	100.00%	-
EY	5.27	-1.89	-0.14	11.13	4.71	-12.58	3.36	7.78%
YoY %	378.84%	-1,250.00%	-101.26%	136.31%	137.44%	-474.40%	-	-
Horiz. %	156.85%	-56.25%	-4.17%	331.25%	140.18%	-374.40%	100.00%	-
DY	1.63	2.00	3.24	9.09	2.96	0.00	0.00	-
YoY %	-18.50%	-38.27%	-64.36%	207.09%	0.00%	0.00%	-	-
Horiz. %	55.07%	67.57%	109.46%	307.09%	100.00%	-	-	-
P/NAPS	1.21	1.02	1.11	1.11	1.11	1.24	0.98	3.57%
YoY %	18.63%	-8.11%	0.00%	0.00%	-10.48%	26.53%	-	-
Horiz. %	123.47%	104.08%	113.27%	113.27%	113.27%	126.53%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	26/08/11	25/08/10	28/08/09	26/08/08	16/08/07	23/08/06	26/08/05	-
Price	1.22	0.98	1.05	1.03	0.90	0.77	0.62	-
P/RPS	3.61	2.76	2.33	1.64	2.96	2.87	2.12	9.27%
YoY %	30.80%	18.45%	42.07%	-44.59%	3.14%	35.38%	-	-
Horiz. %	170.28%	130.19%	109.91%	77.36%	139.62%	135.38%	100.00%	-
P/EPS	18.81	-51.96	-699.54	8.41	19.32	-7.65	28.41	-6.63%
YoY %	136.20%	92.57%	-8,417.95%	-56.47%	352.55%	-126.93%	-	-
Horiz. %	66.21%	-182.89%	-2,462.30%	29.60%	68.00%	-26.93%	100.00%	-
EY	5.32	-1.92	-0.14	11.89	5.18	-13.07	3.52	7.12%
YoY %	377.08%	-1,271.43%	-101.18%	129.54%	139.63%	-471.31%	-	-
Horiz. %	151.14%	-54.55%	-3.98%	337.78%	147.16%	-371.31%	100.00%	-
DY	1.64	2.04	3.33	9.71	3.26	0.00	0.00	-
YoY %	-19.61%	-38.74%	-65.71%	197.85%	0.00%	0.00%	-	-
Horiz. %	50.31%	62.58%	102.15%	297.85%	100.00%	-	-	-
P/NAPS	1.20	1.00	1.08	1.04	1.01	1.20	0.94	4.15%
YoY %	20.00%	-7.41%	3.85%	2.97%	-15.83%	27.66%	-	-
Horiz. %	127.66%	106.38%	114.89%	110.64%	107.45%	127.66%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos