[AASIA] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -18.66%
YoY- 131.79%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 43,452 92,606 34,354 31,446 22,982 27,404 80,614 -9.77%
PBT 2,664 28,766 9,624 7,546 4,468 -688 -17,504 -
Tax -3,362 -6,908 -2,048 -82 -2,354 -9,041 -2,044 8.63%
NP -698 21,858 7,576 7,464 2,114 -9,729 -19,548 -42.58%
-
NP to SH -3,958 15,058 5,796 4,900 2,114 -9,729 -19,548 -23.35%
-
Tax Rate 126.20% 24.01% 21.28% 1.09% 52.69% - - -
Total Cost 44,150 70,748 26,778 23,982 20,868 37,133 100,162 -12.75%
-
Net Worth 116,401 118,734 107,094 77,343 77,513 49,245 92,913 3.82%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 8,395 12,007 8,382 - - - - -
Div Payout % 0.00% 79.74% 144.63% - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 116,401 118,734 107,094 77,343 77,513 49,245 92,913 3.82%
NOSH 119,939 120,079 119,752 120,098 117,444 120,111 120,666 -0.10%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -1.61% 23.60% 22.05% 23.74% 9.20% -35.50% -24.25% -
ROE -3.40% 12.68% 5.41% 6.34% 2.73% -19.76% -21.04% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 36.23 77.12 28.69 26.18 19.57 22.82 66.81 -9.68%
EPS -3.30 12.54 4.84 4.08 1.80 -8.10 -16.20 -23.27%
DPS 7.00 10.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 0.9705 0.9888 0.8943 0.644 0.66 0.41 0.77 3.92%
Adjusted Per Share Value based on latest NOSH - 119,493
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 6.28 13.38 4.96 4.54 3.32 3.96 11.64 -9.76%
EPS -0.57 2.17 0.84 0.71 0.31 -1.41 -2.82 -23.37%
DPS 1.21 1.73 1.21 0.00 0.00 0.00 0.00 -
NAPS 0.1681 0.1715 0.1547 0.1117 0.112 0.0711 0.1342 3.82%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.08 1.10 0.99 0.80 0.65 0.81 0.93 -
P/RPS 2.98 1.43 3.45 3.06 3.32 3.55 1.39 13.54%
P/EPS -32.73 8.77 20.45 19.61 36.11 -10.00 -5.74 33.62%
EY -3.06 11.40 4.89 5.10 2.77 -10.00 -17.42 -25.14%
DY 6.48 9.09 7.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.11 1.11 1.24 0.98 1.98 1.21 -1.42%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 26/08/08 16/08/07 23/08/06 26/08/05 26/08/04 28/08/03 -
Price 1.05 1.03 0.90 0.77 0.62 0.80 0.93 -
P/RPS 2.90 1.34 3.14 2.94 3.17 3.51 1.39 13.02%
P/EPS -31.82 8.21 18.60 18.87 34.44 -9.88 -5.74 32.99%
EY -3.14 12.17 5.38 5.30 2.90 -10.13 -17.42 -24.82%
DY 6.67 9.71 7.78 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.04 1.01 1.20 0.94 1.95 1.21 -1.87%

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