[AASIA] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 330.93%
YoY- 121.06%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 22,724 21,617 18,950 16,886 17,622 17,623 17,931 17.15%
PBT -4,138 -4,534 -7,228 -1,108 -6,448 -7,320 -7,735 -34.17%
Tax -958 -820 -208 3,419 3,600 3,652 3,896 -
NP -5,096 -5,354 -7,436 2,311 -2,848 -3,668 -3,839 20.84%
-
NP to SH -4,613 -4,802 -6,072 2,307 -999 -1,630 -1,713 93.91%
-
Tax Rate - - - - - - - -
Total Cost 27,820 26,971 26,386 14,575 20,470 21,291 21,770 17.81%
-
Net Worth 177,601 178,195 178,129 182,089 182,221 183,013 184,201 -2.40%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 177,601 178,195 178,129 182,089 182,221 183,013 184,201 -2.40%
NOSH 659,984 659,984 659,984 659,984 659,984 659,984 659,984 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -22.43% -24.77% -39.24% 13.69% -16.16% -20.81% -21.41% -
ROE -2.60% -2.69% -3.41% 1.27% -0.55% -0.89% -0.93% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 3.44 3.28 2.87 2.56 2.67 2.67 2.72 16.99%
EPS -0.70 -0.73 -0.92 0.35 -0.15 -0.25 -0.26 93.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2691 0.27 0.2699 0.2759 0.2761 0.2773 0.2791 -2.40%
Adjusted Per Share Value based on latest NOSH - 659,984
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 3.28 3.12 2.74 2.44 2.55 2.55 2.59 17.10%
EPS -0.67 -0.69 -0.88 0.33 -0.14 -0.24 -0.25 93.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2565 0.2574 0.2573 0.263 0.2632 0.2643 0.266 -2.40%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.105 0.11 0.115 0.125 0.125 0.135 0.135 -
P/RPS 3.05 3.36 4.01 4.89 4.68 5.06 4.97 -27.84%
P/EPS -15.02 -15.12 -12.50 35.76 -82.58 -54.66 -52.01 -56.40%
EY -6.66 -6.61 -8.00 2.80 -1.21 -1.83 -1.92 129.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.43 0.45 0.45 0.49 0.48 -12.96%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 25/05/22 25/02/22 25/11/21 22/09/21 30/06/21 09/03/21 -
Price 0.10 0.115 0.14 0.125 0.12 0.125 0.135 -
P/RPS 2.90 3.51 4.88 4.89 4.49 4.68 4.97 -30.24%
P/EPS -14.31 -15.81 -15.22 35.76 -79.28 -50.61 -52.01 -57.79%
EY -6.99 -6.33 -6.57 2.80 -1.26 -1.98 -1.92 137.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.52 0.45 0.43 0.45 0.48 -15.97%

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