[AASIA] YoY TTM Result on 30-Sep-2009 [#3]

Stock

[AASIA] ASTRAL ASIA BHD

Announcement Date

25-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- -2641.67%

YoY- -173.42%

Quarter Report

AASIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	34,460	41,813	38,490	47,989	78,969	40,750	34,054	0.19%
YoY %	-17.59%	8.63%	-19.79%	-39.23%	93.79%	19.66%	-	-
Horiz. %	101.19%	122.78%	113.03%	140.92%	231.89%	119.66%	100.00%	-
PBT	13,511	21,391	15,240	2,237	17,736	16,474	-4,707	-
YoY %	-36.84%	40.36%	581.27%	-87.39%	7.66%	449.99%	-	-
Horiz. %	-287.04%	-454.45%	-323.77%	-47.52%	-376.80%	-349.99%	100.00%	-
Tax	-4,890	-6,605	-5,674	-3,766	-5,762	-3,708	-4,400	1.77%
YoY %	25.97%	-16.41%	-50.66%	34.64%	-55.39%	15.73%	-	-
Horiz. %	111.14%	150.11%	128.95%	85.59%	130.95%	84.27%	100.00%	-
NP	8,621	14,786	9,566	-1,529	11,974	12,766	-9,107	-
YoY %	-41.69%	54.57%	725.64%	-112.77%	-6.20%	240.18%	-	-
Horiz. %	-94.66%	-162.36%	-105.04%	16.79%	-131.48%	-140.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,510	8,863	4,603	-4,935	6,722	10,924	-9,791	-
YoY %	-49.11%	92.55%	193.27%	-173.42%	-38.47%	211.57%	-	-
Horiz. %	-46.06%	-90.52%	-47.01%	50.40%	-68.65%	-111.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.19%	30.88%	37.23%	168.35%	32.49%	22.51%	-	-
YoY %	17.20%	-17.06%	-77.89%	418.16%	44.34%	0.00%	-	-
Horiz. %	160.77%	137.18%	165.39%	747.89%	144.34%	100.00%	-	-
Total Cost	25,839	27,027	28,924	49,518	66,995	27,984	43,161	-8.18%
YoY %	-4.40%	-6.56%	-41.59%	-26.09%	139.40%	-35.16%	-	-
Horiz. %	59.87%	62.62%	67.01%	114.73%	155.22%	64.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	154,529	122,329	118,844	113,725	116,908	114,108	78,297	11.98%
YoY %	26.32%	2.93%	4.50%	-2.72%	2.45%	45.74%	-	-
Horiz. %	197.36%	156.24%	151.79%	145.25%	149.31%	145.74%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	7,172	2,400	2,397	4,197	12,005	1,687	1,796	25.93%
YoY %	198.83%	0.13%	-42.89%	-65.04%	611.62%	-6.07%	-	-
Horiz. %	399.33%	133.63%	133.46%	233.69%	668.43%	93.93%	100.00%	-
Div Payout %	159.03%	27.09%	52.09%	0.00%	178.60%	15.45%	0.00%	-
YoY %	487.04%	-47.99%	0.00%	0.00%	1,055.99%	0.00%	-	-
Horiz. %	1,029.32%	175.34%	337.15%	0.00%	1,155.99%	100.00%	-	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	154,529	122,329	118,844	113,725	116,908	114,108	78,297	11.98%
YoY %	26.32%	2.93%	4.50%	-2.72%	2.45%	45.74%	-	-
Horiz. %	197.36%	156.24%	151.79%	145.25%	149.31%	145.74%	100.00%	-
NOSH	120,078	119,942	120,361	119,938	119,354	119,912	119,758	0.04%
YoY %	0.11%	-0.35%	0.35%	0.49%	-0.47%	0.13%	-	-
Horiz. %	100.27%	100.15%	100.50%	100.15%	99.66%	100.13%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	25.02%	35.36%	24.85%	-3.19%	15.16%	31.33%	-26.74%	-
YoY %	-29.24%	42.29%	879.00%	-121.04%	-51.61%	217.17%	-	-
Horiz. %	-93.57%	-132.24%	-92.93%	11.93%	-56.69%	-117.17%	100.00%	-
ROE	2.92%	7.25%	3.87%	-4.34%	5.75%	9.57%	-12.50%	-
YoY %	-59.72%	87.34%	189.17%	-175.48%	-39.92%	176.56%	-	-
Horiz. %	-23.36%	-58.00%	-30.96%	34.72%	-46.00%	-76.56%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	28.70	34.86	31.98	40.01	66.16	33.98	28.44	0.15%
YoY %	-17.67%	9.01%	-20.07%	-39.53%	94.70%	19.48%	-	-
Horiz. %	100.91%	122.57%	112.45%	140.68%	232.63%	119.48%	100.00%	-
EPS	3.76	7.39	3.82	-4.11	5.63	9.11	-8.18	-
YoY %	-49.12%	93.46%	192.94%	-173.00%	-38.20%	211.37%	-	-
Horiz. %	-45.97%	-90.34%	-46.70%	50.24%	-68.83%	-111.37%	100.00%	-
DPS	6.00	2.00	2.00	3.50	10.00	1.41	1.50	25.96%
YoY %	200.00%	0.00%	-42.86%	-65.00%	609.22%	-6.00%	-	-
Horiz. %	400.00%	133.33%	133.33%	233.33%	666.67%	94.00%	100.00%	-
NAPS	1.2869	1.0199	0.9874	0.9482	0.9795	0.9516	0.6538	11.93%
YoY %	26.18%	3.29%	4.13%	-3.20%	2.93%	45.55%	-	-
Horiz. %	196.83%	156.00%	151.02%	145.03%	149.82%	145.55%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 119,938
RPS	5.22	6.34	5.83	7.27	11.97	6.17	5.16	0.19%
YoY %	-17.67%	8.75%	-19.81%	-39.26%	94.00%	19.57%	-	-
Horiz. %	101.16%	122.87%	112.98%	140.89%	231.98%	119.57%	100.00%	-
EPS	0.68	1.34	0.70	-0.75	1.02	1.66	-1.48	-
YoY %	-49.25%	91.43%	193.33%	-173.53%	-38.55%	212.16%	-	-
Horiz. %	-45.95%	-90.54%	-47.30%	50.68%	-68.92%	-112.16%	100.00%	-
DPS	1.09	0.36	0.36	0.64	1.82	0.26	0.27	26.15%
YoY %	202.78%	0.00%	-43.75%	-64.84%	600.00%	-3.70%	-	-
Horiz. %	403.70%	133.33%	133.33%	237.04%	674.07%	96.30%	100.00%	-
NAPS	0.2341	0.1854	0.1801	0.1723	0.1771	0.1729	0.1186	11.98%
YoY %	26.27%	2.94%	4.53%	-2.71%	2.43%	45.78%	-	-
Horiz. %	197.39%	156.32%	151.85%	145.28%	149.33%	145.78%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	1.16	1.02	1.05	1.02	1.01	0.98	0.75	-
P/RPS	4.04	2.93	3.28	2.55	1.53	2.88	2.64	7.34%
YoY %	37.88%	-10.67%	28.63%	66.67%	-46.88%	9.09%	-	-
Horiz. %	153.03%	110.98%	124.24%	96.59%	57.95%	109.09%	100.00%	-
P/EPS	30.89	13.80	27.46	-24.79	17.93	10.76	-9.17	-
YoY %	123.84%	-49.75%	210.77%	-238.26%	66.64%	217.34%	-	-
Horiz. %	-336.86%	-150.49%	-299.45%	270.34%	-195.53%	-117.34%	100.00%	-
EY	3.24	7.24	3.64	-4.03	5.58	9.30	-10.90	-
YoY %	-55.25%	98.90%	190.32%	-172.22%	-40.00%	185.32%	-	-
Horiz. %	-29.72%	-66.42%	-33.39%	36.97%	-51.19%	-85.32%	100.00%	-
DY	5.17	1.96	1.90	3.43	9.90	1.44	2.00	17.13%
YoY %	163.78%	3.16%	-44.61%	-65.35%	587.50%	-28.00%	-	-
Horiz. %	258.50%	98.00%	95.00%	171.50%	495.00%	72.00%	100.00%	-
P/NAPS	0.90	1.00	1.06	1.08	1.03	1.03	1.15	-3.99%
YoY %	-10.00%	-5.66%	-1.85%	4.85%	0.00%	-10.43%	-	-
Horiz. %	78.26%	86.96%	92.17%	93.91%	89.57%	89.57%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	19/11/12	22/11/11	09/11/10	25/11/09	21/11/08	30/11/07	22/11/06	-
Price	1.12	1.24	1.12	1.01	0.83	1.33	0.72	-
P/RPS	3.90	3.56	3.50	2.52	1.25	3.91	2.53	7.47%
YoY %	9.55%	1.71%	38.89%	101.60%	-68.03%	54.55%	-	-
Horiz. %	154.15%	140.71%	138.34%	99.60%	49.41%	154.55%	100.00%	-
P/EPS	29.82	16.78	29.29	-24.55	14.74	14.60	-8.81	-
YoY %	77.71%	-42.71%	219.31%	-266.55%	0.96%	265.72%	-	-
Horiz. %	-338.48%	-190.47%	-332.46%	278.66%	-167.31%	-165.72%	100.00%	-
EY	3.35	5.96	3.41	-4.07	6.79	6.85	-11.36	-
YoY %	-43.79%	74.78%	183.78%	-159.94%	-0.88%	160.30%	-	-
Horiz. %	-29.49%	-52.46%	-30.02%	35.83%	-59.77%	-60.30%	100.00%	-
DY	5.36	1.61	1.79	3.47	12.05	1.06	2.08	17.07%
YoY %	232.92%	-10.06%	-48.41%	-71.20%	1,036.79%	-49.04%	-	-
Horiz. %	257.69%	77.40%	86.06%	166.83%	579.33%	50.96%	100.00%	-
P/NAPS	0.87	1.22	1.13	1.07	0.85	1.40	1.10	-3.83%
YoY %	-28.69%	7.96%	5.61%	25.88%	-39.29%	27.27%	-	-
Horiz. %	79.09%	110.91%	102.73%	97.27%	77.27%	127.27%	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