[AASIA] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -119.9%
YoY- -129.91%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 24,945 21,726 18,096 28,849 31,145 31,248 29,912 -11.39%
PBT -2,970 -5,326 -8,180 5,296 10,700 8,936 7,664 -
Tax -1,949 -924 -616 -3,195 -3,177 -2,656 -2,272 -9.70%
NP -4,920 -6,250 -8,796 2,101 7,522 6,280 5,392 -
-
NP to SH -5,584 -6,542 -8,736 -717 3,602 2,838 2,368 -
-
Tax Rate - - - 60.33% 29.69% 29.72% 29.65% -
Total Cost 29,865 27,976 26,892 26,748 23,622 24,968 24,520 14.03%
-
Net Worth 201,431 202,035 203,435 204,301 157,316 159,336 158,559 17.28%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 2,384 3,202 4,810 - -
Div Payout % - - - 0.00% 88.89% 169.49% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 201,431 202,035 203,435 204,301 157,316 159,336 158,559 17.28%
NOSH 120,000 119,816 119,999 119,230 120,088 120,254 120,816 -0.45%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -19.72% -28.77% -48.61% 7.28% 24.15% 20.10% 18.03% -
ROE -2.77% -3.24% -4.29% -0.35% 2.29% 1.78% 1.49% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.79 18.13 15.08 24.20 25.94 25.98 24.76 -10.98%
EPS -4.65 -5.46 -7.28 -0.60 3.00 2.36 1.96 -
DPS 0.00 0.00 0.00 2.00 2.67 4.00 0.00 -
NAPS 1.6786 1.6862 1.6953 1.7135 1.31 1.325 1.3124 17.81%
Adjusted Per Share Value based on latest NOSH - 119,896
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.78 3.29 2.74 4.37 4.72 4.73 4.53 -11.35%
EPS -0.85 -0.99 -1.32 -0.11 0.55 0.43 0.36 -
DPS 0.00 0.00 0.00 0.36 0.49 0.73 0.00 -
NAPS 0.3052 0.3061 0.3082 0.3096 0.2384 0.2414 0.2402 17.29%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.05 1.10 1.10 1.05 1.10 1.15 1.16 -
P/RPS 5.05 6.07 7.29 4.34 4.24 4.43 4.69 5.04%
P/EPS -22.56 -20.15 -15.11 -174.61 36.67 48.73 59.18 -
EY -4.43 -4.96 -6.62 -0.57 2.73 2.05 1.69 -
DY 0.00 0.00 0.00 1.90 2.42 3.48 0.00 -
P/NAPS 0.63 0.65 0.65 0.61 0.84 0.87 0.88 -19.95%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 22/05/15 27/02/15 20/11/14 26/08/14 27/05/14 -
Price 1.04 1.00 1.07 1.12 1.14 1.13 1.16 -
P/RPS 5.00 5.51 7.10 4.63 4.40 4.35 4.69 4.35%
P/EPS -22.35 -18.32 -14.70 -186.25 38.00 47.88 59.18 -
EY -4.47 -5.46 -6.80 -0.54 2.63 2.09 1.69 -
DY 0.00 0.00 0.00 1.79 2.34 3.54 0.00 -
P/NAPS 0.62 0.59 0.63 0.65 0.87 0.85 0.88 -20.80%

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