[AASIA] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -285.1%
YoY- -428.38%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 12,911 9,403 8,154 12,190 18,308 14,971 10,315 3.80%
PBT 7,407 5,049 3,458 -3,845 1,054 8,785 3,311 14.34%
Tax -1,470 -1,302 -1,213 -926 -1,102 -964 -1,603 -1.43%
NP 5,937 3,747 2,245 -4,771 -48 7,821 1,708 23.05%
-
NP to SH 4,563 2,075 999 -5,865 -1,110 6,871 1,485 20.55%
-
Tax Rate 19.85% 25.79% 35.08% - 104.55% 10.97% 48.41% -
Total Cost 6,974 5,656 5,909 16,961 18,356 7,150 8,607 -3.44%
-
Net Worth 154,529 122,329 118,844 113,725 116,908 114,108 78,297 11.98%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 3,602 - - - - - 1,796 12.28%
Div Payout % 78.95% - - - - - 120.97% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 154,529 122,329 118,844 113,725 116,908 114,108 78,297 11.98%
NOSH 120,078 119,942 120,361 119,938 119,354 119,912 119,758 0.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 45.98% 39.85% 27.53% -39.14% -0.26% 52.24% 16.56% -
ROE 2.95% 1.70% 0.84% -5.16% -0.95% 6.02% 1.90% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.75 7.84 6.77 10.16 15.34 12.48 8.61 3.76%
EPS 3.80 1.73 0.83 -4.89 -0.93 5.73 1.24 20.49%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 1.50 12.23%
NAPS 1.2869 1.0199 0.9874 0.9482 0.9795 0.9516 0.6538 11.93%
Adjusted Per Share Value based on latest NOSH - 119,938
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.86 1.36 1.18 1.76 2.64 2.16 1.49 3.76%
EPS 0.66 0.30 0.14 -0.85 -0.16 0.99 0.21 21.00%
DPS 0.52 0.00 0.00 0.00 0.00 0.00 0.26 12.23%
NAPS 0.2232 0.1767 0.1717 0.1643 0.1689 0.1648 0.1131 11.98%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.16 1.02 1.05 1.02 1.01 0.98 0.75 -
P/RPS 10.79 13.01 15.50 10.04 6.58 7.85 8.71 3.63%
P/EPS 30.53 58.96 126.51 -20.86 -108.60 17.10 60.48 -10.75%
EY 3.28 1.70 0.79 -4.79 -0.92 5.85 1.65 12.12%
DY 2.59 0.00 0.00 0.00 0.00 0.00 2.00 4.39%
P/NAPS 0.90 1.00 1.06 1.08 1.03 1.03 1.15 -3.99%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 22/11/11 09/11/10 25/11/09 21/11/08 30/11/07 22/11/06 -
Price 1.12 1.24 1.12 1.01 0.83 1.33 0.72 -
P/RPS 10.42 15.82 16.53 9.94 5.41 10.65 8.36 3.73%
P/EPS 29.47 71.68 134.94 -20.65 -89.25 23.21 58.06 -10.67%
EY 3.39 1.40 0.74 -4.84 -1.12 4.31 1.72 11.96%
DY 2.68 0.00 0.00 0.00 0.00 0.00 2.08 4.31%
P/NAPS 0.87 1.22 1.13 1.07 0.85 1.40 1.10 -3.83%

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