[AASIA] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
14-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -64.35%
YoY- 51.22%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 31,632 31,040 28,704 30,976 36,855 38,780 32,348 -1.47%
PBT 9,585 7,246 3,152 8,848 12,626 16,573 10,046 -3.07%
Tax -3,865 -3,482 -3,064 -4,068 -4,754 -5,034 -4,612 -11.08%
NP 5,720 3,764 88 4,780 7,872 11,538 5,434 3.46%
-
NP to SH 2,397 810 -2,346 1,240 3,478 6,992 1,362 45.61%
-
Tax Rate 40.32% 48.05% 97.21% 45.98% 37.65% 30.37% 45.91% -
Total Cost 25,912 27,276 28,616 26,196 28,983 27,241 26,914 -2.49%
-
Net Worth 157,041 152,131 152,753 153,640 153,439 154,428 151,898 2.23%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,402 3,179 4,787 - 3,597 4,800 7,168 -51.65%
Div Payout % 100.22% 392.16% 0.00% - 103.45% 68.65% 526.32% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 157,041 152,131 152,753 153,640 153,439 154,428 151,898 2.23%
NOSH 120,108 119,215 119,693 119,230 119,931 120,000 119,473 0.35%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 18.08% 12.13% 0.31% 15.43% 21.36% 29.75% 16.80% -
ROE 1.53% 0.53% -1.54% 0.81% 2.27% 4.53% 0.90% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 26.34 26.04 23.98 25.98 30.73 32.32 27.08 -1.82%
EPS 2.00 0.68 -1.96 1.04 2.90 5.83 1.14 45.31%
DPS 2.00 2.67 4.00 0.00 3.00 4.00 6.00 -51.82%
NAPS 1.3075 1.2761 1.2762 1.2886 1.2794 1.2869 1.2714 1.87%
Adjusted Per Share Value based on latest NOSH - 119,230
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.57 4.48 4.15 4.47 5.32 5.60 4.67 -1.42%
EPS 0.35 0.12 -0.34 0.18 0.50 1.01 0.20 45.07%
DPS 0.35 0.46 0.69 0.00 0.52 0.69 1.04 -51.52%
NAPS 0.2268 0.2197 0.2206 0.2219 0.2216 0.223 0.2194 2.22%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.12 1.12 1.18 1.19 1.20 1.16 1.30 -
P/RPS 4.25 4.30 4.92 4.58 3.90 3.59 4.80 -7.77%
P/EPS 56.12 164.71 -60.20 114.42 41.38 19.91 114.04 -37.58%
EY 1.78 0.61 -1.66 0.87 2.42 5.02 0.88 59.73%
DY 1.79 2.38 3.39 0.00 2.50 3.45 4.62 -46.76%
P/NAPS 0.86 0.88 0.92 0.92 0.94 0.90 1.02 -10.72%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 28/11/13 30/08/13 14/05/13 28/02/13 19/11/12 24/08/12 -
Price 1.13 1.14 1.21 1.17 1.18 1.12 1.20 -
P/RPS 4.29 4.38 5.05 4.50 3.84 3.47 4.43 -2.11%
P/EPS 56.62 167.65 -61.73 112.50 40.69 19.22 105.26 -33.78%
EY 1.77 0.60 -1.62 0.89 2.46 5.20 0.95 51.24%
DY 1.77 2.34 3.31 0.00 2.54 3.57 5.00 -49.86%
P/NAPS 0.86 0.89 0.95 0.91 0.92 0.87 0.94 -5.74%

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