[AASIA] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 253.5%
YoY- -81.26%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 7,449 7,846 7,735 8,928 12,911 9,403 8,154 -1.49%
PBT 419 435 3,556 2,933 7,407 5,049 3,458 -29.63%
Tax -797 -1,000 -1,055 -1,080 -1,470 -1,302 -1,213 -6.75%
NP -378 -565 2,501 1,853 5,937 3,747 2,245 -
-
NP to SH -820 -916 1,282 855 4,563 2,075 999 -
-
Tax Rate 190.21% 229.89% 29.67% 36.82% 19.85% 25.79% 35.08% -
Total Cost 7,827 8,411 5,234 7,075 6,974 5,656 5,909 4.79%
-
Net Worth 202,483 202,315 156,955 153,671 154,529 122,329 118,844 9.27%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 3,602 - - -
Div Payout % - - - - 78.95% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 202,483 202,315 156,955 153,671 154,529 122,329 118,844 9.27%
NOSH 659,984 120,526 119,813 120,422 120,078 119,942 120,361 32.75%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -5.07% -7.20% 32.33% 20.75% 45.98% 39.85% 27.53% -
ROE -0.40% -0.45% 0.82% 0.56% 2.95% 1.70% 0.84% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.13 6.51 6.46 7.41 10.75 7.84 6.77 -25.77%
EPS -0.12 -0.76 1.07 0.71 3.80 1.73 0.83 -
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.3068 1.6786 1.31 1.2761 1.2869 1.0199 0.9874 -17.68%
Adjusted Per Share Value based on latest NOSH - 120,422
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.08 1.13 1.12 1.29 1.86 1.36 1.18 -1.46%
EPS -0.12 -0.13 0.19 0.12 0.66 0.30 0.14 -
DPS 0.00 0.00 0.00 0.00 0.52 0.00 0.00 -
NAPS 0.2925 0.2922 0.2267 0.222 0.2232 0.1767 0.1717 9.27%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.23 1.05 1.10 1.12 1.16 1.02 1.05 -
P/RPS 20.38 16.13 17.04 15.11 10.79 13.01 15.50 4.66%
P/EPS -185.12 -138.16 102.80 157.75 30.53 58.96 126.51 -
EY -0.54 -0.72 0.97 0.63 3.28 1.70 0.79 -
DY 0.00 0.00 0.00 0.00 2.59 0.00 0.00 -
P/NAPS 0.75 0.63 0.84 0.88 0.90 1.00 1.06 -5.59%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 26/11/15 20/11/14 28/11/13 19/11/12 22/11/11 09/11/10 -
Price 0.215 1.04 1.14 1.14 1.12 1.24 1.12 -
P/RPS 19.05 15.98 17.66 15.38 10.42 15.82 16.53 2.39%
P/EPS -173.04 -136.84 106.54 160.56 29.47 71.68 134.94 -
EY -0.58 -0.73 0.94 0.62 3.39 1.40 0.74 -
DY 0.00 0.00 0.00 0.00 2.68 0.00 0.00 -
P/NAPS 0.70 0.62 0.87 0.89 0.87 1.22 1.13 -7.66%

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