[AASIA] QoQ Annualized 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- -289.19%
YoY- -272.25%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 29,912 31,632 31,040 28,704 30,976 36,855 38,780 -15.90%
PBT 7,664 9,585 7,246 3,152 8,848 12,626 16,573 -40.22%
Tax -2,272 -3,865 -3,482 -3,064 -4,068 -4,754 -5,034 -41.18%
NP 5,392 5,720 3,764 88 4,780 7,872 11,538 -39.80%
-
NP to SH 2,368 2,397 810 -2,346 1,240 3,478 6,992 -51.44%
-
Tax Rate 29.65% 40.32% 48.05% 97.21% 45.98% 37.65% 30.37% -
Total Cost 24,520 25,912 27,276 28,616 26,196 28,983 27,241 -6.78%
-
Net Worth 158,559 157,041 152,131 152,753 153,640 153,439 154,428 1.77%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 2,402 3,179 4,787 - 3,597 4,800 -
Div Payout % - 100.22% 392.16% 0.00% - 103.45% 68.65% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 158,559 157,041 152,131 152,753 153,640 153,439 154,428 1.77%
NOSH 120,816 120,108 119,215 119,693 119,230 119,931 120,000 0.45%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 18.03% 18.08% 12.13% 0.31% 15.43% 21.36% 29.75% -
ROE 1.49% 1.53% 0.53% -1.54% 0.81% 2.27% 4.53% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 24.76 26.34 26.04 23.98 25.98 30.73 32.32 -16.28%
EPS 1.96 2.00 0.68 -1.96 1.04 2.90 5.83 -51.68%
DPS 0.00 2.00 2.67 4.00 0.00 3.00 4.00 -
NAPS 1.3124 1.3075 1.2761 1.2762 1.2886 1.2794 1.2869 1.31%
Adjusted Per Share Value based on latest NOSH - 121,086
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.32 4.57 4.48 4.15 4.47 5.32 5.60 -15.90%
EPS 0.34 0.35 0.12 -0.34 0.18 0.50 1.01 -51.64%
DPS 0.00 0.35 0.46 0.69 0.00 0.52 0.69 -
NAPS 0.229 0.2268 0.2197 0.2206 0.2219 0.2216 0.223 1.78%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.16 1.12 1.12 1.18 1.19 1.20 1.16 -
P/RPS 4.69 4.25 4.30 4.92 4.58 3.90 3.59 19.52%
P/EPS 59.18 56.12 164.71 -60.20 114.42 41.38 19.91 106.86%
EY 1.69 1.78 0.61 -1.66 0.87 2.42 5.02 -51.63%
DY 0.00 1.79 2.38 3.39 0.00 2.50 3.45 -
P/NAPS 0.88 0.86 0.88 0.92 0.92 0.94 0.90 -1.48%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 25/02/14 28/11/13 30/08/13 14/05/13 28/02/13 19/11/12 -
Price 1.16 1.13 1.14 1.21 1.17 1.18 1.12 -
P/RPS 4.69 4.29 4.38 5.05 4.50 3.84 3.47 22.26%
P/EPS 59.18 56.62 167.65 -61.73 112.50 40.69 19.22 111.79%
EY 1.69 1.77 0.60 -1.62 0.89 2.46 5.20 -52.76%
DY 0.00 1.77 2.34 3.31 0.00 2.54 3.57 -
P/NAPS 0.88 0.86 0.89 0.95 0.91 0.92 0.87 0.76%

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