[AASIA] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[AASIA] ASTRAL ASIA BHD

Announcement Date

25-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 62.1%

YoY- -1156.11%

Quarter Report

AASIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	35,033	30,952	40,564	42,526	54,107	75,632	36,094	-0.49%
YoY %	13.18%	-23.70%	-4.61%	-21.40%	-28.46%	109.54%	-	-
Horiz. %	97.06%	85.75%	112.38%	117.82%	149.91%	209.54%	100.00%	-
PBT	10,105	11,153	19,800	7,937	7,136	25,467	11,000	-1.40%
YoY %	-9.40%	-43.67%	149.46%	11.22%	-71.98%	131.52%	-	-
Horiz. %	91.86%	101.39%	180.00%	72.15%	64.87%	231.52%	100.00%	-
Tax	-3,980	-4,722	-6,516	-5,387	-3,942	-5,624	-4,347	-1.45%
YoY %	15.71%	27.53%	-20.96%	-36.66%	29.91%	-29.38%	-	-
Horiz. %	91.56%	108.63%	149.90%	123.92%	90.68%	129.38%	100.00%	-
NP	6,125	6,431	13,284	2,550	3,194	19,843	6,653	-1.36%
YoY %	-4.76%	-51.59%	420.94%	-20.16%	-83.90%	198.26%	-	-
Horiz. %	92.06%	96.66%	199.67%	38.33%	48.01%	298.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,547	2,022	7,787	-2,261	-180	14,703	5,538	-12.13%
YoY %	25.96%	-74.03%	444.41%	-1,156.11%	-101.22%	165.49%	-	-
Horiz. %	45.99%	36.51%	140.61%	-40.83%	-3.25%	265.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.39%	42.34%	32.91%	67.87%	55.24%	22.08%	39.52%	-
YoY %	-6.97%	28.65%	-51.51%	22.86%	150.18%	-44.13%	-	-
Horiz. %	99.67%	107.14%	83.27%	171.74%	139.78%	55.87%	100.00%	-
Total Cost	28,908	24,521	27,280	39,976	50,913	55,789	29,441	-0.30%
YoY %	17.89%	-10.11%	-31.76%	-21.48%	-8.74%	89.49%	-	-
Horiz. %	98.19%	83.29%	92.66%	135.78%	172.93%	189.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	154,531	151,296	122,161	117,384	116,383	118,760	106,322	6.42%
YoY %	2.14%	23.85%	4.07%	0.86%	-2.00%	11.70%	-	-
Horiz. %	145.34%	142.30%	114.90%	110.40%	109.46%	111.70%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	7,212	3,569	2,400	2,397	4,197	12,005	3,483	12.88%
YoY %	102.07%	48.71%	0.13%	-42.89%	-65.04%	244.67%	-	-
Horiz. %	207.06%	102.47%	68.91%	68.82%	120.50%	344.67%	100.00%	-
Div Payout %	283.18%	176.56%	30.83%	0.00%	0.00%	81.65%	62.91%	-
YoY %	60.39%	472.69%	0.00%	0.00%	0.00%	29.79%	-	-
Horiz. %	450.14%	280.65%	49.01%	0.00%	0.00%	129.79%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	154,531	151,296	122,161	117,384	116,383	118,760	106,322	6.42%
YoY %	2.14%	23.85%	4.07%	0.86%	-2.00%	11.70%	-	-
Horiz. %	145.34%	142.30%	114.90%	110.40%	109.46%	111.70%	100.00%	-
NOSH	121,086	118,999	120,048	119,890	119,921	120,106	118,888	0.30%
YoY %	1.75%	-0.87%	0.13%	-0.03%	-0.15%	1.02%	-	-
Horiz. %	101.85%	100.09%	100.98%	100.84%	100.87%	101.02%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	17.48%	20.78%	32.75%	6.00%	5.90%	26.24%	18.43%	-
YoY %	-15.88%	-36.55%	445.83%	1.69%	-77.52%	42.38%	-	-
Horiz. %	94.85%	112.75%	177.70%	32.56%	32.01%	142.38%	100.00%	-
ROE	1.65%	1.34%	6.37%	-1.93%	-0.15%	12.38%	5.21%	-
YoY %	23.13%	-78.96%	430.05%	-1,186.67%	-101.21%	137.62%	-	-
Horiz. %	31.67%	25.72%	122.26%	-37.04%	-2.88%	237.62%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	28.93	26.01	33.79	35.47	45.12	62.97	30.36	-0.80%
YoY %	11.23%	-23.02%	-4.74%	-21.39%	-28.35%	107.41%	-	-
Horiz. %	95.29%	85.67%	111.30%	116.83%	148.62%	207.41%	100.00%	-
EPS	2.10	1.70	6.49	-1.89	-0.15	12.24	4.66	-12.42%
YoY %	23.53%	-73.81%	443.39%	-1,160.00%	-101.23%	162.66%	-	-
Horiz. %	45.06%	36.48%	139.27%	-40.56%	-3.22%	262.66%	100.00%	-
DPS	6.00	3.00	2.00	2.00	3.50	10.00	2.93	12.67%
YoY %	100.00%	50.00%	0.00%	-42.86%	-65.00%	241.30%	-	-
Horiz. %	204.78%	102.39%	68.26%	68.26%	119.45%	341.30%	100.00%	-
NAPS	1.2762	1.2714	1.0176	0.9791	0.9705	0.9888	0.8943	6.10%
YoY %	0.38%	24.94%	3.93%	0.89%	-1.85%	10.57%	-	-
Horiz. %	142.70%	142.17%	113.79%	109.48%	108.52%	110.57%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 119,890
RPS	5.06	4.47	5.86	6.14	7.81	10.92	5.21	-0.48%
YoY %	13.20%	-23.72%	-4.56%	-21.38%	-28.48%	109.60%	-	-
Horiz. %	97.12%	85.80%	112.48%	117.85%	149.90%	209.60%	100.00%	-
EPS	0.37	0.29	1.12	-0.33	-0.03	2.12	0.80	-12.04%
YoY %	27.59%	-74.11%	439.39%	-1,000.00%	-101.42%	165.00%	-	-
Horiz. %	46.25%	36.25%	140.00%	-41.25%	-3.75%	265.00%	100.00%	-
DPS	1.04	0.52	0.35	0.35	0.61	1.73	0.50	12.96%
YoY %	100.00%	48.57%	0.00%	-42.62%	-64.74%	246.00%	-	-
Horiz. %	208.00%	104.00%	70.00%	70.00%	122.00%	346.00%	100.00%	-
NAPS	0.2232	0.2185	0.1764	0.1695	0.1681	0.1715	0.1536	6.42%
YoY %	2.15%	23.87%	4.07%	0.83%	-1.98%	11.65%	-	-
Horiz. %	145.31%	142.25%	114.84%	110.35%	109.44%	111.65%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.18	1.30	1.23	1.00	1.08	1.10	0.99	-
P/RPS	4.08	5.00	3.64	2.82	2.39	1.75	3.26	3.80%
YoY %	-18.40%	37.36%	29.08%	17.99%	36.57%	-46.32%	-	-
Horiz. %	125.15%	153.37%	111.66%	86.50%	73.31%	53.68%	100.00%	-
P/EPS	56.10	76.51	18.96	-53.03	-719.53	8.99	21.25	17.54%
YoY %	-26.68%	303.53%	135.75%	92.63%	-8,103.67%	-57.69%	-	-
Horiz. %	264.00%	360.05%	89.22%	-249.55%	-3,386.02%	42.31%	100.00%	-
EY	1.78	1.31	5.27	-1.89	-0.14	11.13	4.71	-14.95%
YoY %	35.88%	-75.14%	378.84%	-1,250.00%	-101.26%	136.31%	-	-
Horiz. %	37.79%	27.81%	111.89%	-40.13%	-2.97%	236.31%	100.00%	-
DY	5.08	2.31	1.63	2.00	3.24	9.09	2.96	9.41%
YoY %	119.91%	41.72%	-18.50%	-38.27%	-64.36%	207.09%	-	-
Horiz. %	171.62%	78.04%	55.07%	67.57%	109.46%	307.09%	100.00%	-
P/NAPS	0.92	1.02	1.21	1.02	1.11	1.11	1.11	-3.07%
YoY %	-9.80%	-15.70%	18.63%	-8.11%	0.00%	0.00%	-	-
Horiz. %	82.88%	91.89%	109.01%	91.89%	100.00%	100.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	30/08/13	24/08/12	26/08/11	25/08/10	28/08/09	26/08/08	16/08/07	-
Price	1.21	1.20	1.22	0.98	1.05	1.03	0.90	-
P/RPS	4.18	4.61	3.61	2.76	2.33	1.64	2.96	5.91%
YoY %	-9.33%	27.70%	30.80%	18.45%	42.07%	-44.59%	-	-
Horiz. %	141.22%	155.74%	121.96%	93.24%	78.72%	55.41%	100.00%	-
P/EPS	57.52	70.62	18.81	-51.96	-699.54	8.41	19.32	19.92%
YoY %	-18.55%	275.44%	136.20%	92.57%	-8,417.95%	-56.47%	-	-
Horiz. %	297.72%	365.53%	97.36%	-268.94%	-3,620.81%	43.53%	100.00%	-
EY	1.74	1.42	5.32	-1.92	-0.14	11.89	5.18	-16.61%
YoY %	22.54%	-73.31%	377.08%	-1,271.43%	-101.18%	129.54%	-	-
Horiz. %	33.59%	27.41%	102.70%	-37.07%	-2.70%	229.54%	100.00%	-
DY	4.96	2.50	1.64	2.04	3.33	9.71	3.26	7.23%
YoY %	98.40%	52.44%	-19.61%	-38.74%	-65.71%	197.85%	-	-
Horiz. %	152.15%	76.69%	50.31%	62.58%	102.15%	297.85%	100.00%	-
P/NAPS	0.95	0.94	1.20	1.00	1.08	1.04	1.01	-1.01%
YoY %	1.06%	-21.67%	20.00%	-7.41%	3.85%	2.97%	-	-
Horiz. %	94.06%	93.07%	118.81%	99.01%	106.93%	102.97%	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