[AASIA] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 130.33%
YoY- 106.77%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 75,632 36,094 32,114 35,695 84,433 109,164 123,920 -7.89%
PBT 25,467 11,000 -8,623 4,298 -28,208 -42,219 20,126 3.99%
Tax -5,624 -4,347 -2,797 -1,628 -11,247 -386 -5,947 -0.92%
NP 19,843 6,653 -11,420 2,670 -39,455 -42,605 14,179 5.75%
-
NP to SH 14,703 5,538 -12,030 2,670 -39,455 -42,605 14,179 0.60%
-
Tax Rate 22.08% 39.52% - 37.88% - - 29.55% -
Total Cost 55,789 29,441 43,534 33,025 123,888 151,769 109,741 -10.65%
-
Net Worth 118,760 106,322 76,953 80,739 48,967 92,599 111,540 1.04%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 12,005 3,483 - - - - 3,991 20.12%
Div Payout % 81.65% 62.91% - - - - 28.15% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 118,760 106,322 76,953 80,739 48,967 92,599 111,540 1.04%
NOSH 120,106 118,888 119,493 122,333 119,433 120,258 65,999 10.48%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 26.24% 18.43% -35.56% 7.48% -46.73% -39.03% 11.44% -
ROE 12.38% 5.21% -15.63% 3.31% -80.57% -46.01% 12.71% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 62.97 30.36 26.88 29.18 70.69 90.77 187.76 -16.63%
EPS 12.24 4.66 -10.07 2.18 -33.04 -35.43 21.48 -8.93%
DPS 10.00 2.93 0.00 0.00 0.00 0.00 6.05 8.72%
NAPS 0.9888 0.8943 0.644 0.66 0.41 0.77 1.69 -8.53%
Adjusted Per Share Value based on latest NOSH - 122,333
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 10.92 5.21 4.64 5.16 12.19 15.77 17.90 -7.89%
EPS 2.12 0.80 -1.74 0.39 -5.70 -6.15 2.05 0.56%
DPS 1.73 0.50 0.00 0.00 0.00 0.00 0.58 19.95%
NAPS 0.1715 0.1536 0.1111 0.1166 0.0707 0.1337 0.1611 1.04%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.10 0.99 0.80 0.65 0.81 0.93 1.79 -
P/RPS 1.75 3.26 2.98 2.23 1.15 1.02 0.95 10.70%
P/EPS 8.99 21.25 -7.95 29.78 -2.45 -2.63 8.33 1.27%
EY 11.13 4.71 -12.58 3.36 -40.78 -38.09 12.00 -1.24%
DY 9.09 2.96 0.00 0.00 0.00 0.00 3.38 17.90%
P/NAPS 1.11 1.11 1.24 0.98 1.98 1.21 1.06 0.77%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 16/08/07 23/08/06 26/08/05 26/08/04 28/08/03 29/08/02 -
Price 1.03 0.90 0.77 0.62 0.80 0.93 1.23 -
P/RPS 1.64 2.96 2.87 2.12 1.13 1.02 0.66 16.36%
P/EPS 8.41 19.32 -7.65 28.41 -2.42 -2.63 5.73 6.59%
EY 11.89 5.18 -13.07 3.52 -41.29 -38.09 17.47 -6.20%
DY 9.71 3.26 0.00 0.00 0.00 0.00 4.92 11.98%
P/NAPS 1.04 1.01 1.20 0.94 1.95 1.21 0.73 6.07%

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