[AASIA] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -8.6%
YoY- 75.33%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 54,975 35,550 29,264 44,194 96,320 103,591 119,674 -12.14%
PBT 17,464 11,076 -9,390 1,227 -32,429 -36,015 18,517 -0.97%
Tax -4,314 -4,009 -2,783 -10,029 -3,252 451 -4,404 -0.34%
NP 13,150 7,067 -12,173 -8,802 -35,681 -35,564 14,113 -1.16%
-
NP to SH 9,581 5,947 -12,251 -8,802 -35,681 -35,564 12,556 -4.40%
-
Tax Rate 24.70% 36.20% - 817.36% - - 23.78% -
Total Cost 41,825 28,483 41,437 52,996 132,001 139,155 105,561 -14.28%
-
Net Worth 117,432 106,742 75,661 69,983 60,066 101,007 135,470 -2.35%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 6,000 3,483 - - - - 3,991 7.02%
Div Payout % 62.62% 58.58% - - - - 31.79% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 117,432 106,742 75,661 69,983 60,066 101,007 135,470 -2.35%
NOSH 120,000 119,949 120,480 107,666 113,333 121,695 80,160 6.94%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 23.92% 19.88% -41.60% -19.92% -37.04% -34.33% 11.79% -
ROE 8.16% 5.57% -16.19% -12.58% -59.40% -35.21% 9.27% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 45.81 29.64 24.29 41.05 84.99 85.12 149.29 -17.85%
EPS 7.98 4.96 -10.17 -8.18 -31.48 -29.22 15.66 -10.61%
DPS 5.00 2.90 0.00 0.00 0.00 0.00 4.98 0.06%
NAPS 0.9786 0.8899 0.628 0.65 0.53 0.83 1.69 -8.69%
Adjusted Per Share Value based on latest NOSH - 107,666
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 8.33 5.39 4.43 6.70 14.59 15.70 18.13 -12.14%
EPS 1.45 0.90 -1.86 -1.33 -5.41 -5.39 1.90 -4.40%
DPS 0.91 0.53 0.00 0.00 0.00 0.00 0.60 7.18%
NAPS 0.1779 0.1617 0.1146 0.106 0.091 0.153 0.2053 -2.35%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.24 0.90 0.69 0.76 0.90 0.85 1.91 -
P/RPS 2.71 3.04 2.84 1.85 1.06 1.00 1.28 13.30%
P/EPS 15.53 18.15 -6.79 -9.30 -2.86 -2.91 12.19 4.11%
EY 6.44 5.51 -14.74 -10.76 -34.98 -34.38 8.20 -3.94%
DY 4.03 3.23 0.00 0.00 0.00 0.00 2.61 7.50%
P/NAPS 1.27 1.01 1.10 1.17 1.70 1.02 1.13 1.96%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/04/08 10/05/07 13/06/06 31/05/05 28/05/04 29/05/03 15/05/02 -
Price 1.21 0.94 0.78 0.68 0.82 1.02 1.93 -
P/RPS 2.64 3.17 3.21 1.66 0.96 1.20 1.29 12.66%
P/EPS 15.15 18.96 -7.67 -8.32 -2.60 -3.49 12.32 3.50%
EY 6.60 5.27 -13.04 -12.02 -38.39 -28.65 8.12 -3.39%
DY 4.13 3.09 0.00 0.00 0.00 0.00 2.58 8.14%
P/NAPS 1.24 1.06 1.24 1.05 1.55 1.23 1.14 1.40%

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