[AASIA] QoQ Annualized 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- 134.56%
YoY- -88.41%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 31,248 29,912 31,632 31,040 28,704 30,976 36,855 -10.44%
PBT 8,936 7,664 9,585 7,246 3,152 8,848 12,626 -20.63%
Tax -2,656 -2,272 -3,865 -3,482 -3,064 -4,068 -4,754 -32.23%
NP 6,280 5,392 5,720 3,764 88 4,780 7,872 -14.01%
-
NP to SH 2,838 2,368 2,397 810 -2,346 1,240 3,478 -12.71%
-
Tax Rate 29.72% 29.65% 40.32% 48.05% 97.21% 45.98% 37.65% -
Total Cost 24,968 24,520 25,912 27,276 28,616 26,196 28,983 -9.48%
-
Net Worth 159,336 158,559 157,041 152,131 152,753 153,640 153,439 2.55%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 4,810 - 2,402 3,179 4,787 - 3,597 21.44%
Div Payout % 169.49% - 100.22% 392.16% 0.00% - 103.45% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 159,336 158,559 157,041 152,131 152,753 153,640 153,439 2.55%
NOSH 120,254 120,816 120,108 119,215 119,693 119,230 119,931 0.17%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 20.10% 18.03% 18.08% 12.13% 0.31% 15.43% 21.36% -
ROE 1.78% 1.49% 1.53% 0.53% -1.54% 0.81% 2.27% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 25.98 24.76 26.34 26.04 23.98 25.98 30.73 -10.61%
EPS 2.36 1.96 2.00 0.68 -1.96 1.04 2.90 -12.86%
DPS 4.00 0.00 2.00 2.67 4.00 0.00 3.00 21.20%
NAPS 1.325 1.3124 1.3075 1.2761 1.2762 1.2886 1.2794 2.36%
Adjusted Per Share Value based on latest NOSH - 120,422
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.51 4.32 4.57 4.48 4.15 4.47 5.32 -10.45%
EPS 0.41 0.34 0.35 0.12 -0.34 0.18 0.50 -12.42%
DPS 0.69 0.00 0.35 0.46 0.69 0.00 0.52 20.81%
NAPS 0.2301 0.229 0.2268 0.2197 0.2206 0.2219 0.2216 2.54%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.15 1.16 1.12 1.12 1.18 1.19 1.20 -
P/RPS 4.43 4.69 4.25 4.30 4.92 4.58 3.90 8.89%
P/EPS 48.73 59.18 56.12 164.71 -60.20 114.42 41.38 11.54%
EY 2.05 1.69 1.78 0.61 -1.66 0.87 2.42 -10.49%
DY 3.48 0.00 1.79 2.38 3.39 0.00 2.50 24.74%
P/NAPS 0.87 0.88 0.86 0.88 0.92 0.92 0.94 -5.04%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 25/02/14 28/11/13 30/08/13 14/05/13 28/02/13 -
Price 1.13 1.16 1.13 1.14 1.21 1.17 1.18 -
P/RPS 4.35 4.69 4.29 4.38 5.05 4.50 3.84 8.69%
P/EPS 47.88 59.18 56.62 167.65 -61.73 112.50 40.69 11.49%
EY 2.09 1.69 1.77 0.60 -1.62 0.89 2.46 -10.32%
DY 3.54 0.00 1.77 2.34 3.31 0.00 2.54 24.84%
P/NAPS 0.85 0.88 0.86 0.89 0.95 0.91 0.92 -5.15%

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