[AASIA] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 151.99%
YoY- 137.89%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 45,184 78,684 46,506 34,640 27,882 51,608 94,795 -11.60%
PBT 2,537 19,913 15,896 9,961 -10,162 1,376 -36,268 -
Tax -4,951 -5,715 -3,194 -3,364 -3,944 -9,481 -3,232 7.35%
NP -2,414 14,198 12,702 6,597 -14,106 -8,105 -39,500 -37.21%
-
NP to SH -6,784 9,054 10,072 5,090 -13,434 -8,105 -39,500 -25.42%
-
Tax Rate 195.15% 28.70% 20.09% 33.77% - 689.03% - -
Total Cost 47,598 64,486 33,804 28,043 41,988 59,713 134,295 -15.86%
-
Net Worth 114,906 121,353 115,892 100,102 104,415 87,749 64,963 9.96%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,197 12,005 - 3,483 - - - -
Div Payout % 0.00% 132.60% - 68.45% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 114,906 121,353 115,892 100,102 104,415 87,749 64,963 9.96%
NOSH 120,169 119,772 120,344 112,500 120,018 134,999 120,303 -0.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -5.34% 18.04% 27.31% 19.04% -50.59% -15.70% -41.67% -
ROE -5.90% 7.46% 8.69% 5.08% -12.87% -9.24% -60.80% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 37.60 65.69 38.64 30.79 23.23 38.23 78.80 -11.59%
EPS -5.65 7.56 8.37 4.52 -11.19 -6.00 -32.83 -25.39%
DPS 3.50 10.00 0.00 3.10 0.00 0.00 0.00 -
NAPS 0.9562 1.0132 0.963 0.8898 0.87 0.65 0.54 9.98%
Adjusted Per Share Value based on latest NOSH - 112,500
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 6.53 11.36 6.72 5.00 4.03 7.45 13.69 -11.59%
EPS -0.98 1.31 1.45 0.74 -1.94 -1.17 -5.71 -25.43%
DPS 0.61 1.73 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.166 0.1753 0.1674 0.1446 0.1508 0.1267 0.0938 9.97%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.10 0.85 1.38 0.72 0.65 0.70 0.89 -
P/RPS 2.93 1.29 3.57 2.34 2.80 1.83 1.13 17.19%
P/EPS -19.49 11.24 16.49 15.91 -5.81 -11.66 -2.71 38.89%
EY -5.13 8.89 6.06 6.28 -17.22 -8.58 -36.89 -28.00%
DY 3.18 11.76 0.00 4.30 0.00 0.00 0.00 -
P/NAPS 1.15 0.84 1.43 0.81 0.75 1.08 1.65 -5.83%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 1.02 0.95 1.29 0.97 0.66 0.74 0.87 -
P/RPS 2.71 1.45 3.34 3.15 2.84 1.94 1.10 16.19%
P/EPS -18.07 12.57 15.41 21.44 -5.90 -12.33 -2.65 37.66%
EY -5.53 7.96 6.49 4.66 -16.96 -8.11 -37.74 -27.37%
DY 3.43 10.53 0.00 3.19 0.00 0.00 0.00 -
P/NAPS 1.07 0.94 1.34 1.09 0.76 1.14 1.61 -6.57%

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