[AASIA] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
05-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -106.91%
YoY- -109.72%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 11,268 12,190 12,588 9,138 14,073 18,308 29,680 -47.47%
PBT 4,776 -3,845 701 905 4,476 1,054 9,885 -38.34%
Tax -2,344 -926 -1,130 -551 -1,159 -1,102 -2,130 6.57%
NP 2,432 -4,771 -429 354 3,317 -48 7,755 -53.74%
-
NP to SH 786 -5,865 -1,523 -182 2,635 -1,110 5,657 -73.07%
-
Tax Rate 49.08% - 161.20% 60.88% 25.89% 104.55% 21.55% -
Total Cost 8,836 16,961 13,017 8,784 10,756 18,356 21,925 -45.34%
-
Net Worth 114,906 113,725 116,383 124,864 121,353 116,908 118,760 -2.16%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 4,197 - - - 6,005 -
Div Payout % - - 0.00% - - - 106.16% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 114,906 113,725 116,383 124,864 121,353 116,908 118,760 -2.16%
NOSH 120,169 119,938 119,921 121,333 119,772 119,354 120,106 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 21.58% -39.14% -3.41% 3.87% 23.57% -0.26% 26.13% -
ROE 0.68% -5.16% -1.31% -0.15% 2.17% -0.95% 4.76% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.38 10.16 10.50 7.53 11.75 15.34 24.71 -47.48%
EPS 0.66 -4.89 -1.27 -0.15 2.20 -0.93 4.71 -72.92%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 5.00 -
NAPS 0.9562 0.9482 0.9705 1.0291 1.0132 0.9795 0.9888 -2.20%
Adjusted Per Share Value based on latest NOSH - 121,333
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.63 1.76 1.82 1.32 2.03 2.64 4.29 -47.44%
EPS 0.11 -0.85 -0.22 -0.03 0.38 -0.16 0.82 -73.69%
DPS 0.00 0.00 0.61 0.00 0.00 0.00 0.87 -
NAPS 0.166 0.1643 0.1681 0.1803 0.1753 0.1689 0.1715 -2.14%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.10 1.02 1.08 0.95 0.85 1.01 1.10 -
P/RPS 11.73 10.04 10.29 12.61 7.23 6.58 4.45 90.48%
P/EPS 168.18 -20.86 -85.04 -633.33 38.64 -108.60 23.35 271.61%
EY 0.59 -4.79 -1.18 -0.16 2.59 -0.92 4.28 -73.21%
DY 0.00 0.00 3.24 0.00 0.00 0.00 4.55 -
P/NAPS 1.15 1.08 1.11 0.92 0.84 1.03 1.11 2.38%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 05/05/09 27/02/09 21/11/08 26/08/08 -
Price 1.02 1.01 1.05 0.96 0.95 0.83 1.03 -
P/RPS 10.88 9.94 10.00 12.75 8.09 5.41 4.17 89.19%
P/EPS 155.95 -20.65 -82.68 -640.00 43.18 -89.25 21.87 269.15%
EY 0.64 -4.84 -1.21 -0.16 2.32 -1.12 4.57 -72.93%
DY 0.00 0.00 3.33 0.00 0.00 0.00 4.85 -
P/NAPS 1.07 1.07 1.08 0.93 0.94 0.85 1.04 1.90%

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