[AASIA] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 123.05%
YoY- -49.11%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 24,198 32,403 31,050 34,460 41,813 38,490 47,989 -10.77%
PBT -4,957 12,067 5,631 13,511 21,391 15,240 2,237 -
Tax -2,274 -3,663 -3,590 -4,890 -6,605 -5,674 -3,766 -8.06%
NP -7,231 8,404 2,041 8,621 14,786 9,566 -1,529 29.54%
-
NP to SH -7,606 4,314 -1,161 4,510 8,863 4,603 -4,935 7.47%
-
Tax Rate - 30.36% 63.75% 36.19% 30.88% 37.23% 168.35% -
Total Cost 31,429 23,999 29,009 25,839 27,027 28,924 49,518 -7.29%
-
Net Worth 202,315 156,955 153,671 154,529 122,329 118,844 113,725 10.07%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 2,397 3,610 7,172 2,400 2,397 4,197 -
Div Payout % - 55.57% 0.00% 159.03% 27.09% 52.09% 0.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 202,315 156,955 153,671 154,529 122,329 118,844 113,725 10.07%
NOSH 120,526 119,813 120,422 120,078 119,942 120,361 119,938 0.08%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -29.88% 25.94% 6.57% 25.02% 35.36% 24.85% -3.19% -
ROE -3.76% 2.75% -0.76% 2.92% 7.25% 3.87% -4.34% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 20.08 27.04 25.78 28.70 34.86 31.98 40.01 -10.84%
EPS -6.31 3.60 -0.96 3.76 7.39 3.82 -4.11 7.40%
DPS 0.00 2.00 3.00 6.00 2.00 2.00 3.50 -
NAPS 1.6786 1.31 1.2761 1.2869 1.0199 0.9874 0.9482 9.98%
Adjusted Per Share Value based on latest NOSH - 120,078
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.50 4.68 4.48 4.98 6.04 5.56 6.93 -10.75%
EPS -1.10 0.62 -0.17 0.65 1.28 0.66 -0.71 7.56%
DPS 0.00 0.35 0.52 1.04 0.35 0.35 0.61 -
NAPS 0.2922 0.2267 0.222 0.2232 0.1767 0.1717 0.1643 10.06%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.05 1.10 1.12 1.16 1.02 1.05 1.02 -
P/RPS 5.23 4.07 4.34 4.04 2.93 3.28 2.55 12.71%
P/EPS -16.64 30.55 -116.17 30.89 13.80 27.46 -24.79 -6.42%
EY -6.01 3.27 -0.86 3.24 7.24 3.64 -4.03 6.88%
DY 0.00 1.82 2.68 5.17 1.96 1.90 3.43 -
P/NAPS 0.63 0.84 0.88 0.90 1.00 1.06 1.08 -8.58%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 20/11/14 28/11/13 19/11/12 22/11/11 09/11/10 25/11/09 -
Price 1.04 1.14 1.14 1.12 1.24 1.12 1.01 -
P/RPS 5.18 4.22 4.42 3.90 3.56 3.50 2.52 12.75%
P/EPS -16.48 31.66 -118.24 29.82 16.78 29.29 -24.55 -6.42%
EY -6.07 3.16 -0.85 3.35 5.96 3.41 -4.07 6.88%
DY 0.00 1.75 2.63 5.36 1.61 1.79 3.47 -
P/NAPS 0.62 0.87 0.89 0.87 1.22 1.13 1.07 -8.68%

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