[AASIA] QoQ Annualized Quarter 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- 19.85%
YoY- 220.97%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 18,096 28,849 31,145 31,248 29,912 31,632 31,040 -30.23%
PBT -8,180 5,296 10,700 8,936 7,664 9,585 7,246 -
Tax -616 -3,195 -3,177 -2,656 -2,272 -3,865 -3,482 -68.51%
NP -8,796 2,101 7,522 6,280 5,392 5,720 3,764 -
-
NP to SH -8,736 -717 3,602 2,838 2,368 2,397 810 -
-
Tax Rate - 60.33% 29.69% 29.72% 29.65% 40.32% 48.05% -
Total Cost 26,892 26,748 23,622 24,968 24,520 25,912 27,276 -0.94%
-
Net Worth 203,435 204,301 157,316 159,336 158,559 157,041 152,131 21.39%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 2,384 3,202 4,810 - 2,402 3,179 -
Div Payout % - 0.00% 88.89% 169.49% - 100.22% 392.16% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 203,435 204,301 157,316 159,336 158,559 157,041 152,131 21.39%
NOSH 119,999 119,230 120,088 120,254 120,816 120,108 119,215 0.43%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -48.61% 7.28% 24.15% 20.10% 18.03% 18.08% 12.13% -
ROE -4.29% -0.35% 2.29% 1.78% 1.49% 1.53% 0.53% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 15.08 24.20 25.94 25.98 24.76 26.34 26.04 -30.54%
EPS -7.28 -0.60 3.00 2.36 1.96 2.00 0.68 -
DPS 0.00 2.00 2.67 4.00 0.00 2.00 2.67 -
NAPS 1.6953 1.7135 1.31 1.325 1.3124 1.3075 1.2761 20.86%
Adjusted Per Share Value based on latest NOSH - 119,855
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.61 4.17 4.50 4.51 4.32 4.57 4.48 -30.26%
EPS -1.26 -0.10 0.52 0.41 0.34 0.35 0.12 -
DPS 0.00 0.34 0.46 0.69 0.00 0.35 0.46 -
NAPS 0.2938 0.2951 0.2272 0.2301 0.229 0.2268 0.2197 21.40%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.10 1.05 1.10 1.15 1.16 1.12 1.12 -
P/RPS 7.29 4.34 4.24 4.43 4.69 4.25 4.30 42.22%
P/EPS -15.11 -174.61 36.67 48.73 59.18 56.12 164.71 -
EY -6.62 -0.57 2.73 2.05 1.69 1.78 0.61 -
DY 0.00 1.90 2.42 3.48 0.00 1.79 2.38 -
P/NAPS 0.65 0.61 0.84 0.87 0.88 0.86 0.88 -18.30%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 27/02/15 20/11/14 26/08/14 27/05/14 25/02/14 28/11/13 -
Price 1.07 1.12 1.14 1.13 1.16 1.13 1.14 -
P/RPS 7.10 4.63 4.40 4.35 4.69 4.29 4.38 38.03%
P/EPS -14.70 -186.25 38.00 47.88 59.18 56.62 167.65 -
EY -6.80 -0.54 2.63 2.09 1.69 1.77 0.60 -
DY 0.00 1.79 2.34 3.54 0.00 1.77 2.34 -
P/NAPS 0.63 0.65 0.87 0.85 0.88 0.86 0.89 -20.58%

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