[AASIA] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -204.6%
YoY- -468.92%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 24,584 18,709 10,863 4,524 28,849 23,359 15,624 35.17%
PBT -2,784 -2,228 -2,663 -2,045 5,296 8,025 4,468 -
Tax -2,006 -1,462 -462 -154 -3,195 -2,383 -1,328 31.55%
NP -4,790 -3,690 -3,125 -2,199 2,101 5,642 3,140 -
-
NP to SH -5,409 -4,188 -3,271 -2,184 -717 2,702 1,419 -
-
Tax Rate - - - - 60.33% 29.69% 29.72% -
Total Cost 29,374 22,399 13,988 6,723 26,748 17,717 12,484 76.62%
-
Net Worth 203,623 201,431 202,035 203,435 204,301 157,316 159,336 17.71%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 2,384 2,401 2,405 -
Div Payout % - - - - 0.00% 88.89% 169.49% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 203,623 201,431 202,035 203,435 204,301 157,316 159,336 17.71%
NOSH 119,933 119,999 119,816 119,999 119,230 120,088 120,254 -0.17%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -19.48% -19.72% -28.77% -48.61% 7.28% 24.15% 20.10% -
ROE -2.66% -2.08% -1.62% -1.07% -0.35% 1.72% 0.89% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 20.50 15.59 9.07 3.77 24.20 19.45 12.99 35.43%
EPS -4.51 -3.49 -2.73 -1.82 -0.60 2.25 1.18 -
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 1.6978 1.6786 1.6862 1.6953 1.7135 1.31 1.325 17.91%
Adjusted Per Share Value based on latest NOSH - 119,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.55 2.70 1.57 0.65 4.17 3.37 2.26 35.01%
EPS -0.78 -0.60 -0.47 -0.32 -0.10 0.39 0.20 -
DPS 0.00 0.00 0.00 0.00 0.34 0.35 0.35 -
NAPS 0.2941 0.2909 0.2918 0.2938 0.2951 0.2272 0.2301 17.72%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.10 1.05 1.10 1.10 1.05 1.10 1.15 -
P/RPS 5.37 6.73 12.13 29.18 4.34 5.66 8.85 -28.26%
P/EPS -24.39 -30.09 -40.29 -60.44 -174.61 48.89 97.46 -
EY -4.10 -3.32 -2.48 -1.65 -0.57 2.05 1.03 -
DY 0.00 0.00 0.00 0.00 1.90 1.82 1.74 -
P/NAPS 0.65 0.63 0.65 0.65 0.61 0.84 0.87 -17.61%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 27/08/15 22/05/15 27/02/15 20/11/14 26/08/14 -
Price 1.60 1.04 1.00 1.07 1.12 1.14 1.13 -
P/RPS 7.81 6.67 11.03 28.38 4.63 5.86 8.70 -6.92%
P/EPS -35.48 -29.80 -36.63 -58.79 -186.25 50.67 95.76 -
EY -2.82 -3.36 -2.73 -1.70 -0.54 1.97 1.04 -
DY 0.00 0.00 0.00 0.00 1.79 1.75 1.77 -
P/NAPS 0.94 0.62 0.59 0.63 0.65 0.87 0.85 6.92%

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