[AASIA] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -1662.07%
YoY- -3380.49%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 10,315 8,479 7,244 7,558 8,375 5,629 5,862 45.70%
PBT 3,311 1,958 1,815 -11,427 -605 1,191 1,043 115.84%
Tax -1,603 -482 -309 -1,859 0 -468 -720 70.42%
NP 1,708 1,476 1,506 -13,286 -605 723 323 203.21%
-
NP to SH 1,485 944 1,506 -13,286 -754 723 323 176.23%
-
Tax Rate 48.41% 24.62% 17.02% - - 39.29% 69.03% -
Total Cost 8,607 7,003 5,738 20,844 8,980 4,906 5,539 34.12%
-
Net Worth 78,297 76,953 75,661 104,415 91,736 80,739 69,983 7.76%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,796 - - - - - - -
Div Payout % 120.97% - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 78,297 76,953 75,661 104,415 91,736 80,739 69,983 7.76%
NOSH 119,758 119,493 120,480 120,018 125,666 122,333 107,666 7.34%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 16.56% 17.41% 20.79% -175.79% -7.22% 12.84% 5.51% -
ROE 1.90% 1.23% 1.99% -12.72% -0.82% 0.90% 0.46% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.61 7.10 6.01 6.30 6.66 4.60 5.44 35.77%
EPS 1.24 0.79 1.25 -11.07 -0.63 0.61 0.30 157.33%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6538 0.644 0.628 0.87 0.73 0.66 0.65 0.38%
Adjusted Per Share Value based on latest NOSH - 120,018
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.49 1.22 1.05 1.09 1.21 0.81 0.85 45.33%
EPS 0.21 0.14 0.22 -1.92 -0.11 0.10 0.05 160.08%
DPS 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1131 0.1111 0.1093 0.1508 0.1325 0.1166 0.1011 7.75%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.75 0.80 0.69 0.65 0.71 0.65 0.76 -
P/RPS 8.71 11.27 11.48 10.32 10.65 14.13 13.96 -26.96%
P/EPS 60.48 101.27 55.20 -5.87 -118.33 109.98 253.33 -61.48%
EY 1.65 0.99 1.81 -17.03 -0.85 0.91 0.39 161.35%
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.24 1.10 0.75 0.97 0.98 1.17 -1.14%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 23/08/06 13/06/06 28/02/06 30/11/05 26/08/05 31/05/05 -
Price 0.72 0.77 0.78 0.66 0.65 0.62 0.68 -
P/RPS 8.36 10.85 12.97 10.48 9.75 13.47 12.49 -23.46%
P/EPS 58.06 97.47 62.40 -5.96 -108.33 104.91 226.67 -59.63%
EY 1.72 1.03 1.60 -16.77 -0.92 0.95 0.44 147.94%
DY 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.20 1.24 0.76 0.89 0.94 1.05 3.14%

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