[AASIA] YoY TTM Result on 30-Jun-2014 [#2]

Stock

[AASIA] ASTRAL ASIA BHD

Announcement Date

26-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 55.29%

YoY- 52.61%

Quarter Report

AASIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	28,645	25,722	24,087	33,596	35,033	30,952	40,564	-5.62%
YoY %	11.36%	6.79%	-28.30%	-4.10%	13.18%	-23.70%	-	-
Horiz. %	70.62%	63.41%	59.38%	82.82%	86.36%	76.30%	100.00%	-
PBT	1,134	1,260	-1,836	11,444	10,105	11,153	19,800	-37.88%
YoY %	-10.00%	168.63%	-116.04%	13.25%	-9.40%	-43.67%	-	-
Horiz. %	5.73%	6.36%	-9.27%	57.80%	51.04%	56.33%	100.00%	-
Tax	-224	-2,797	-2,329	-3,688	-3,980	-4,722	-6,516	-42.94%
YoY %	91.99%	-20.09%	36.85%	7.34%	15.71%	27.53%	-	-
Horiz. %	3.44%	42.93%	35.74%	56.60%	61.08%	72.47%	100.00%	-
NP	910	-1,537	-4,165	7,756	6,125	6,431	13,284	-36.00%
YoY %	159.21%	63.10%	-153.70%	26.63%	-4.76%	-51.59%	-	-
Horiz. %	6.85%	-11.57%	-31.35%	58.39%	46.11%	48.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,228	-2,072	-5,408	3,887	2,547	2,022	7,787	-
YoY %	-7.53%	61.69%	-239.13%	52.61%	25.96%	-74.03%	-	-
Horiz. %	-28.61%	-26.61%	-69.45%	49.92%	32.71%	25.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.75%	221.98%	-	32.23%	39.39%	42.34%	32.91%	-
YoY %	-91.10%	0.00%	-	-18.18%	-6.97%	28.65%	-	-
Horiz. %	60.01%	674.51%	-	97.93%	119.69%	128.65%	100.00%	-
Total Cost	27,735	27,259	28,252	25,840	28,908	24,521	27,280	0.27%
YoY %	1.75%	-3.51%	9.33%	-10.61%	17.89%	-10.11%	-	-
Horiz. %	101.67%	99.92%	103.56%	94.72%	105.97%	89.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	202,219	203,209	201,417	158,807	154,531	151,296	122,161	8.75%
YoY %	-0.49%	0.89%	26.83%	2.77%	2.14%	23.85%	-	-
Horiz. %	165.53%	166.35%	164.88%	130.00%	126.50%	123.85%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	-	-	2,397	7,212	3,569	2,400	-
YoY %	-	-	-	-66.76%	102.07%	48.71%	-	-
Horiz. %	-	-	-	99.88%	300.50%	148.71%	100.00%	-
Div Payout %	-	-	-	61.67%	283.18%	176.56%	30.83%	-
YoY %	-	-	-	-78.22%	60.39%	472.69%	-	-
Horiz. %	-	-	-	200.03%	918.52%	572.69%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	202,219	203,209	201,417	158,807	154,531	151,296	122,161	8.75%
YoY %	-0.49%	0.89%	26.83%	2.77%	2.14%	23.85%	-	-
Horiz. %	165.53%	166.35%	164.88%	130.00%	126.50%	123.85%	100.00%	-
NOSH	659,984	659,984	119,450	119,855	121,086	118,999	120,048	32.81%
YoY %	0.00%	452.52%	-0.34%	-1.02%	1.75%	-0.87%	-	-
Horiz. %	549.77%	549.77%	99.50%	99.84%	100.86%	99.13%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	3.18%	-5.98%	-17.29%	23.09%	17.48%	20.78%	32.75%	-
YoY %	153.18%	65.41%	-174.88%	32.09%	-15.88%	-36.55%	-	-
Horiz. %	9.71%	-18.26%	-52.79%	70.50%	53.37%	63.45%	100.00%	-
ROE	-1.10%	-1.02%	-2.68%	2.45%	1.65%	1.34%	6.37%	-
YoY %	-7.84%	61.94%	-209.39%	48.48%	23.13%	-78.96%	-	-
Horiz. %	-17.27%	-16.01%	-42.07%	38.46%	25.90%	21.04%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	4.34	3.90	20.16	28.03	28.93	26.01	33.79	-28.94%
YoY %	11.28%	-80.65%	-28.08%	-3.11%	11.23%	-23.02%	-	-
Horiz. %	12.84%	11.54%	59.66%	82.95%	85.62%	76.98%	100.00%	-
EPS	-0.34	-0.31	-4.53	3.24	2.10	1.70	6.49	-
YoY %	-9.68%	93.16%	-239.81%	54.29%	23.53%	-73.81%	-	-
Horiz. %	-5.24%	-4.78%	-69.80%	49.92%	32.36%	26.19%	100.00%	-
DPS	0.00	0.00	0.00	2.00	6.00	3.00	2.00	-
YoY %	0.00%	0.00%	0.00%	-66.67%	100.00%	50.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	100.00%	300.00%	150.00%	100.00%	-
NAPS	0.3064	0.3079	1.6862	1.325	1.2762	1.2714	1.0176	-18.11%
YoY %	-0.49%	-81.74%	27.26%	3.82%	0.38%	24.94%	-	-
Horiz. %	30.11%	30.26%	165.70%	130.21%	125.41%	124.94%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 119,855
RPS	4.14	3.72	3.48	4.85	5.06	4.47	5.86	-5.62%
YoY %	11.29%	6.90%	-28.25%	-4.15%	13.20%	-23.72%	-	-
Horiz. %	70.65%	63.48%	59.39%	82.76%	86.35%	76.28%	100.00%	-
EPS	-0.32	-0.30	-0.78	0.56	0.37	0.29	1.12	-
YoY %	-6.67%	61.54%	-239.29%	51.35%	27.59%	-74.11%	-	-
Horiz. %	-28.57%	-26.79%	-69.64%	50.00%	33.04%	25.89%	100.00%	-
DPS	0.00	0.00	0.00	0.35	1.04	0.52	0.35	-
YoY %	0.00%	0.00%	0.00%	-66.35%	100.00%	48.57%	-	-
Horiz. %	0.00%	0.00%	0.00%	100.00%	297.14%	148.57%	100.00%	-
NAPS	0.2921	0.2935	0.2909	0.2294	0.2232	0.2185	0.1764	8.76%
YoY %	-0.48%	0.89%	26.81%	2.78%	2.15%	23.87%	-	-
Horiz. %	165.59%	166.38%	164.91%	130.05%	126.53%	123.87%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	0.22	0.285	1.10	1.15	1.18	1.30	1.23	-
P/RPS	5.07	7.31	5.46	4.10	4.08	5.00	3.64	5.67%
YoY %	-30.64%	33.88%	33.17%	0.49%	-18.40%	37.36%	-	-
Horiz. %	139.29%	200.82%	150.00%	112.64%	112.09%	137.36%	100.00%	-
P/EPS	-65.17	-90.78	-24.30	35.46	56.10	76.51	18.96	-
YoY %	28.21%	-273.58%	-168.53%	-36.79%	-26.68%	303.53%	-	-
Horiz. %	-343.72%	-478.80%	-128.16%	187.03%	295.89%	403.53%	100.00%	-
EY	-1.53	-1.10	-4.12	2.82	1.78	1.31	5.27	-
YoY %	-39.09%	73.30%	-246.10%	58.43%	35.88%	-75.14%	-	-
Horiz. %	-29.03%	-20.87%	-78.18%	53.51%	33.78%	24.86%	100.00%	-
DY	0.00	0.00	0.00	1.74	5.08	2.31	1.63	-
YoY %	0.00%	0.00%	0.00%	-65.75%	119.91%	41.72%	-	-
Horiz. %	0.00%	0.00%	0.00%	106.75%	311.66%	141.72%	100.00%	-
P/NAPS	0.72	0.93	0.65	0.87	0.92	1.02	1.21	-8.28%
YoY %	-22.58%	43.08%	-25.29%	-5.43%	-9.80%	-15.70%	-	-
Horiz. %	59.50%	76.86%	53.72%	71.90%	76.03%	84.30%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	18/08/16	27/08/15	26/08/14	30/08/13	24/08/12	26/08/11	-
Price	0.20	0.23	1.00	1.13	1.21	1.20	1.22	-
P/RPS	4.61	5.90	4.96	4.03	4.18	4.61	3.61	4.15%
YoY %	-21.86%	18.95%	23.08%	-3.59%	-9.33%	27.70%	-	-
Horiz. %	127.70%	163.43%	137.40%	111.63%	115.79%	127.70%	100.00%	-
P/EPS	-59.24	-73.26	-22.09	34.84	57.52	70.62	18.81	-
YoY %	19.14%	-231.64%	-163.40%	-39.43%	-18.55%	275.44%	-	-
Horiz. %	-314.94%	-389.47%	-117.44%	185.22%	305.79%	375.44%	100.00%	-
EY	-1.69	-1.36	-4.53	2.87	1.74	1.42	5.32	-
YoY %	-24.26%	69.98%	-257.84%	64.94%	22.54%	-73.31%	-	-
Horiz. %	-31.77%	-25.56%	-85.15%	53.95%	32.71%	26.69%	100.00%	-
DY	0.00	0.00	0.00	1.77	4.96	2.50	1.64	-
YoY %	0.00%	0.00%	0.00%	-64.31%	98.40%	52.44%	-	-
Horiz. %	0.00%	0.00%	0.00%	107.93%	302.44%	152.44%	100.00%	-
P/NAPS	0.65	0.75	0.59	0.85	0.95	0.94	1.20	-9.70%
YoY %	-13.33%	27.12%	-30.59%	-10.53%	1.06%	-21.67%	-	-
Horiz. %	54.17%	62.50%	49.17%	70.83%	79.17%	78.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos