[AASIA] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
29-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 9.67%
YoY- -0.33%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 35,550 29,264 44,194 96,320 103,591 119,674 68,117 -10.26%
PBT 11,076 -9,390 1,227 -32,429 -36,015 18,517 -827 -
Tax -4,009 -2,783 -10,029 -3,252 451 -4,404 3,716 -
NP 7,067 -12,173 -8,802 -35,681 -35,564 14,113 2,889 16.06%
-
NP to SH 5,947 -12,251 -8,802 -35,681 -35,564 12,556 354 60.00%
-
Tax Rate 36.20% - 817.36% - - 23.78% - -
Total Cost 28,483 41,437 52,996 132,001 139,155 105,561 65,228 -12.89%
-
Net Worth 106,742 75,661 69,983 60,066 101,007 135,470 121,996 -2.20%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 3,483 - - - - 3,991 2,705 4.30%
Div Payout % 58.58% - - - - 31.79% 764.12% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 106,742 75,661 69,983 60,066 101,007 135,470 121,996 -2.20%
NOSH 119,949 120,480 107,666 113,333 121,695 80,160 79,218 7.15%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 19.88% -41.60% -19.92% -37.04% -34.33% 11.79% 4.24% -
ROE 5.57% -16.19% -12.58% -59.40% -35.21% 9.27% 0.29% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 29.64 24.29 41.05 84.99 85.12 149.29 85.99 -16.25%
EPS 4.96 -10.17 -8.18 -31.48 -29.22 15.66 0.45 49.15%
DPS 2.90 0.00 0.00 0.00 0.00 4.98 3.41 -2.66%
NAPS 0.8899 0.628 0.65 0.53 0.83 1.69 1.54 -8.73%
Adjusted Per Share Value based on latest NOSH - 113,333
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 5.13 4.23 6.38 13.91 14.96 17.28 9.84 -10.28%
EPS 0.86 -1.77 -1.27 -5.15 -5.14 1.81 0.05 60.63%
DPS 0.50 0.00 0.00 0.00 0.00 0.58 0.39 4.22%
NAPS 0.1542 0.1093 0.1011 0.0868 0.1459 0.1957 0.1762 -2.19%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.90 0.69 0.76 0.90 0.85 1.91 1.14 -
P/RPS 3.04 2.84 1.85 1.06 1.00 1.28 1.33 14.76%
P/EPS 18.15 -6.79 -9.30 -2.86 -2.91 12.19 255.11 -35.61%
EY 5.51 -14.74 -10.76 -34.98 -34.38 8.20 0.39 55.45%
DY 3.23 0.00 0.00 0.00 0.00 2.61 3.00 1.23%
P/NAPS 1.01 1.10 1.17 1.70 1.02 1.13 0.74 5.31%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 10/05/07 13/06/06 31/05/05 28/05/04 29/05/03 15/05/02 24/05/01 -
Price 0.94 0.78 0.68 0.82 1.02 1.93 1.32 -
P/RPS 3.17 3.21 1.66 0.96 1.20 1.29 1.54 12.78%
P/EPS 18.96 -7.67 -8.32 -2.60 -3.49 12.32 295.39 -36.71%
EY 5.27 -13.04 -12.02 -38.39 -28.65 8.12 0.34 57.86%
DY 3.09 0.00 0.00 0.00 0.00 2.58 2.59 2.98%
P/NAPS 1.06 1.24 1.05 1.55 1.23 1.14 0.86 3.54%

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