[AASIA] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 18.61%
YoY- -1504.73%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 47,989 78,969 40,750 34,054 28,686 70,460 105,254 -12.25%
PBT 2,237 17,736 16,474 -4,707 1,977 -17,879 -40,666 -
Tax -3,766 -5,762 -3,708 -4,400 -1,131 -10,919 -1,302 19.34%
NP -1,529 11,974 12,766 -9,107 846 -28,798 -41,968 -42.39%
-
NP to SH -4,935 6,722 10,924 -9,791 697 -28,798 -41,968 -29.98%
-
Tax Rate 168.35% 32.49% 22.51% - 57.21% - - -
Total Cost 49,518 66,995 27,984 43,161 27,840 99,258 147,222 -16.59%
-
Net Worth 113,725 116,908 114,108 78,297 91,736 51,197 82,433 5.50%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 4,197 12,005 1,687 1,796 - - - -
Div Payout % 0.00% 178.60% 15.45% 0.00% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 113,725 116,908 114,108 78,297 91,736 51,197 82,433 5.50%
NOSH 119,938 119,354 119,912 119,758 125,666 121,900 119,468 0.06%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -3.19% 15.16% 31.33% -26.74% 2.95% -40.87% -39.87% -
ROE -4.34% 5.75% 9.57% -12.50% 0.76% -56.25% -50.91% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 40.01 66.16 33.98 28.44 22.83 57.80 88.10 -12.31%
EPS -4.11 5.63 9.11 -8.18 0.55 -23.62 -35.13 -30.04%
DPS 3.50 10.00 1.41 1.50 0.00 0.00 0.00 -
NAPS 0.9482 0.9795 0.9516 0.6538 0.73 0.42 0.69 5.43%
Adjusted Per Share Value based on latest NOSH - 119,758
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 6.93 11.41 5.89 4.92 4.14 10.18 15.20 -12.25%
EPS -0.71 0.97 1.58 -1.41 0.10 -4.16 -6.06 -30.02%
DPS 0.61 1.73 0.24 0.26 0.00 0.00 0.00 -
NAPS 0.1643 0.1689 0.1648 0.1131 0.1325 0.0739 0.1191 5.50%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.02 1.01 0.98 0.75 0.71 0.79 0.85 -
P/RPS 2.55 1.53 2.88 2.64 3.11 1.37 0.96 17.66%
P/EPS -24.79 17.93 10.76 -9.17 128.01 -3.34 -2.42 47.31%
EY -4.03 5.58 9.30 -10.90 0.78 -29.90 -41.33 -32.13%
DY 3.43 9.90 1.44 2.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.03 1.03 1.15 0.97 1.88 1.23 -2.14%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 21/11/08 30/11/07 22/11/06 30/11/05 26/11/04 20/11/03 -
Price 1.01 0.83 1.33 0.72 0.65 0.68 0.92 -
P/RPS 2.52 1.25 3.91 2.53 2.85 1.18 1.04 15.87%
P/EPS -24.55 14.74 14.60 -8.81 117.19 -2.88 -2.62 45.14%
EY -4.07 6.79 6.85 -11.36 0.85 -34.74 -38.18 -31.11%
DY 3.47 12.05 1.06 2.08 0.00 0.00 0.00 -
P/NAPS 1.07 0.85 1.40 1.10 0.89 1.62 1.33 -3.55%

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