[AASIA] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -279.68%
YoY- -217.02%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 6,412 6,338 8,146 6,608 8,684 12,992 10,376 -7.70%
PBT 3,279 -618 2,552 290 3,051 8,388 4,163 -3.89%
Tax -637 -308 -760 -515 -1,351 -2,091 -1,040 -7.83%
NP 2,642 -926 1,792 -225 1,700 6,297 3,123 -2.74%
-
NP to SH 2,371 -1,087 827 -557 476 4,946 2,182 1.39%
-
Tax Rate 19.43% - 29.78% 177.59% 44.28% 24.93% 24.98% -
Total Cost 3,770 7,264 6,354 6,833 6,984 6,695 7,253 -10.32%
-
Net Worth 203,209 201,417 158,807 154,531 151,296 122,161 117,384 9.56%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 2,397 - 3,569 2,400 2,397 -
Div Payout % - - 289.86% - 750.00% 48.54% 109.89% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 203,209 201,417 158,807 154,531 151,296 122,161 117,384 9.56%
NOSH 659,984 119,450 119,855 121,086 118,999 120,048 119,890 32.84%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 41.20% -14.61% 22.00% -3.40% 19.58% 48.47% 30.10% -
ROE 1.17% -0.54% 0.52% -0.36% 0.31% 4.05% 1.86% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.97 5.31 6.80 5.46 7.30 10.82 8.65 -30.53%
EPS 0.36 -0.91 0.69 -0.46 0.40 4.12 1.82 -23.64%
DPS 0.00 0.00 2.00 0.00 3.00 2.00 2.00 -
NAPS 0.3079 1.6862 1.325 1.2762 1.2714 1.0176 0.9791 -17.52%
Adjusted Per Share Value based on latest NOSH - 121,086
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.93 0.92 1.18 0.95 1.25 1.88 1.50 -7.65%
EPS 0.34 -0.16 0.12 -0.08 0.07 0.71 0.32 1.01%
DPS 0.00 0.00 0.35 0.00 0.52 0.35 0.35 -
NAPS 0.2935 0.2909 0.2294 0.2232 0.2185 0.1764 0.1695 9.57%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.285 1.10 1.15 1.18 1.30 1.23 1.00 -
P/RPS 29.33 20.73 16.92 21.62 17.81 11.37 11.55 16.78%
P/EPS 79.33 -120.88 166.67 -256.52 325.00 29.85 54.95 6.30%
EY 1.26 -0.83 0.60 -0.39 0.31 3.35 1.82 -5.93%
DY 0.00 0.00 1.74 0.00 2.31 1.63 2.00 -
P/NAPS 0.93 0.65 0.87 0.92 1.02 1.21 1.02 -1.52%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 27/08/15 26/08/14 30/08/13 24/08/12 26/08/11 25/08/10 -
Price 0.23 1.00 1.13 1.21 1.20 1.22 0.98 -
P/RPS 23.67 18.85 16.63 22.17 16.44 11.27 11.32 13.06%
P/EPS 64.02 -109.89 163.77 -263.04 300.00 29.61 53.85 2.92%
EY 1.56 -0.91 0.61 -0.38 0.33 3.38 1.86 -2.88%
DY 0.00 0.00 1.77 0.00 2.50 1.64 2.04 -
P/NAPS 0.75 0.59 0.85 0.95 0.94 1.20 1.00 -4.67%

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