[AASIA] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -54.28%
YoY- -38.47%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 41,813 38,490 47,989 78,969 40,750 34,054 28,686 6.47%
PBT 21,391 15,240 2,237 17,736 16,474 -4,707 1,977 48.69%
Tax -6,605 -5,674 -3,766 -5,762 -3,708 -4,400 -1,131 34.17%
NP 14,786 9,566 -1,529 11,974 12,766 -9,107 846 61.05%
-
NP to SH 8,863 4,603 -4,935 6,722 10,924 -9,791 697 52.74%
-
Tax Rate 30.88% 37.23% 168.35% 32.49% 22.51% - 57.21% -
Total Cost 27,027 28,924 49,518 66,995 27,984 43,161 27,840 -0.49%
-
Net Worth 122,329 118,844 113,725 116,908 114,108 78,297 91,736 4.91%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 2,400 2,397 4,197 12,005 1,687 1,796 - -
Div Payout % 27.09% 52.09% 0.00% 178.60% 15.45% 0.00% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 122,329 118,844 113,725 116,908 114,108 78,297 91,736 4.91%
NOSH 119,942 120,361 119,938 119,354 119,912 119,758 125,666 -0.77%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 35.36% 24.85% -3.19% 15.16% 31.33% -26.74% 2.95% -
ROE 7.25% 3.87% -4.34% 5.75% 9.57% -12.50% 0.76% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 34.86 31.98 40.01 66.16 33.98 28.44 22.83 7.30%
EPS 7.39 3.82 -4.11 5.63 9.11 -8.18 0.55 54.15%
DPS 2.00 2.00 3.50 10.00 1.41 1.50 0.00 -
NAPS 1.0199 0.9874 0.9482 0.9795 0.9516 0.6538 0.73 5.72%
Adjusted Per Share Value based on latest NOSH - 119,354
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 6.34 5.83 7.27 11.97 6.17 5.16 4.35 6.47%
EPS 1.34 0.70 -0.75 1.02 1.66 -1.48 0.11 51.65%
DPS 0.36 0.36 0.64 1.82 0.26 0.27 0.00 -
NAPS 0.1854 0.1801 0.1723 0.1771 0.1729 0.1186 0.139 4.91%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.02 1.05 1.02 1.01 0.98 0.75 0.71 -
P/RPS 2.93 3.28 2.55 1.53 2.88 2.64 3.11 -0.98%
P/EPS 13.80 27.46 -24.79 17.93 10.76 -9.17 128.01 -31.00%
EY 7.24 3.64 -4.03 5.58 9.30 -10.90 0.78 44.94%
DY 1.96 1.90 3.43 9.90 1.44 2.00 0.00 -
P/NAPS 1.00 1.06 1.08 1.03 1.03 1.15 0.97 0.50%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 09/11/10 25/11/09 21/11/08 30/11/07 22/11/06 30/11/05 -
Price 1.24 1.12 1.01 0.83 1.33 0.72 0.65 -
P/RPS 3.56 3.50 2.52 1.25 3.91 2.53 2.85 3.77%
P/EPS 16.78 29.29 -24.55 14.74 14.60 -8.81 117.19 -27.65%
EY 5.96 3.41 -4.07 6.79 6.85 -11.36 0.85 38.32%
DY 1.61 1.79 3.47 12.05 1.06 2.08 0.00 -
P/NAPS 1.22 1.13 1.07 0.85 1.40 1.10 0.89 5.39%

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