[AASIA] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
10-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 16.84%
YoY- 148.54%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 44,738 71,199 54,975 35,550 29,264 44,194 96,320 -11.99%
PBT 4,475 16,320 17,464 11,076 -9,390 1,227 -32,429 -
Tax -5,477 -4,942 -4,314 -4,009 -2,783 -10,029 -3,252 9.07%
NP -1,002 11,378 13,150 7,067 -12,173 -8,802 -35,681 -44.85%
-
NP to SH -5,966 7,000 9,581 5,947 -12,251 -8,802 -35,681 -25.76%
-
Tax Rate 122.39% 30.28% 24.70% 36.20% - 817.36% - -
Total Cost 45,740 59,821 41,825 28,483 41,437 52,996 132,001 -16.18%
-
Net Worth 115,188 124,864 117,432 106,742 75,661 69,983 60,066 11.45%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 4,197 6,005 6,000 3,483 - - - -
Div Payout % 0.00% 85.79% 62.62% 58.58% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 115,188 124,864 117,432 106,742 75,661 69,983 60,066 11.45%
NOSH 120,000 121,333 120,000 119,949 120,480 107,666 113,333 0.95%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -2.24% 15.98% 23.92% 19.88% -41.60% -19.92% -37.04% -
ROE -5.18% 5.61% 8.16% 5.57% -16.19% -12.58% -59.40% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 37.28 58.68 45.81 29.64 24.29 41.05 84.99 -12.82%
EPS -4.97 5.77 7.98 4.96 -10.17 -8.18 -31.48 -26.47%
DPS 3.50 5.00 5.00 2.90 0.00 0.00 0.00 -
NAPS 0.9599 1.0291 0.9786 0.8899 0.628 0.65 0.53 10.40%
Adjusted Per Share Value based on latest NOSH - 119,949
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 6.46 10.28 7.94 5.13 4.23 6.38 13.91 -11.99%
EPS -0.86 1.01 1.38 0.86 -1.77 -1.27 -5.15 -25.78%
DPS 0.61 0.87 0.87 0.50 0.00 0.00 0.00 -
NAPS 0.1664 0.1803 0.1696 0.1542 0.1093 0.1011 0.0868 11.45%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.00 0.95 1.24 0.90 0.69 0.76 0.90 -
P/RPS 2.68 1.62 2.71 3.04 2.84 1.85 1.06 16.70%
P/EPS -20.11 16.47 15.53 18.15 -6.79 -9.30 -2.86 38.39%
EY -4.97 6.07 6.44 5.51 -14.74 -10.76 -34.98 -27.75%
DY 3.50 5.26 4.03 3.23 0.00 0.00 0.00 -
P/NAPS 1.04 0.92 1.27 1.01 1.10 1.17 1.70 -7.86%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 10/05/10 05/05/09 29/04/08 10/05/07 13/06/06 31/05/05 28/05/04 -
Price 1.09 0.96 1.21 0.94 0.78 0.68 0.82 -
P/RPS 2.92 1.64 2.64 3.17 3.21 1.66 0.96 20.35%
P/EPS -21.92 16.64 15.15 18.96 -7.67 -8.32 -2.60 42.63%
EY -4.56 6.01 6.60 5.27 -13.04 -12.02 -38.39 -29.87%
DY 3.21 5.21 4.13 3.09 0.00 0.00 0.00 -
P/NAPS 1.14 0.93 1.24 1.06 1.24 1.05 1.55 -4.98%

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