[AASIA] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -1118.41%
YoY- -468.92%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 24,584 24,945 21,726 18,096 28,849 31,145 31,248 -14.74%
PBT -2,784 -2,970 -5,326 -8,180 5,296 10,700 8,936 -
Tax -2,006 -1,949 -924 -616 -3,195 -3,177 -2,656 -17.02%
NP -4,790 -4,920 -6,250 -8,796 2,101 7,522 6,280 -
-
NP to SH -5,409 -5,584 -6,542 -8,736 -717 3,602 2,838 -
-
Tax Rate - - - - 60.33% 29.69% 29.72% -
Total Cost 29,374 29,865 27,976 26,892 26,748 23,622 24,968 11.41%
-
Net Worth 203,623 201,431 202,035 203,435 204,301 157,316 159,336 17.71%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 2,384 3,202 4,810 -
Div Payout % - - - - 0.00% 88.89% 169.49% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 203,623 201,431 202,035 203,435 204,301 157,316 159,336 17.71%
NOSH 119,933 120,000 119,816 119,999 119,230 120,088 120,254 -0.17%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -19.48% -19.72% -28.77% -48.61% 7.28% 24.15% 20.10% -
ROE -2.66% -2.77% -3.24% -4.29% -0.35% 2.29% 1.78% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 20.50 20.79 18.13 15.08 24.20 25.94 25.98 -14.57%
EPS -4.51 -4.65 -5.46 -7.28 -0.60 3.00 2.36 -
DPS 0.00 0.00 0.00 0.00 2.00 2.67 4.00 -
NAPS 1.6978 1.6786 1.6862 1.6953 1.7135 1.31 1.325 17.91%
Adjusted Per Share Value based on latest NOSH - 119,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.72 3.78 3.29 2.74 4.37 4.72 4.73 -14.75%
EPS -0.82 -0.85 -0.99 -1.32 -0.11 0.55 0.43 -
DPS 0.00 0.00 0.00 0.00 0.36 0.49 0.73 -
NAPS 0.3085 0.3052 0.3061 0.3082 0.3096 0.2384 0.2414 17.71%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.10 1.05 1.10 1.10 1.05 1.10 1.15 -
P/RPS 5.37 5.05 6.07 7.29 4.34 4.24 4.43 13.64%
P/EPS -24.39 -22.56 -20.15 -15.11 -174.61 36.67 48.73 -
EY -4.10 -4.43 -4.96 -6.62 -0.57 2.73 2.05 -
DY 0.00 0.00 0.00 0.00 1.90 2.42 3.48 -
P/NAPS 0.65 0.63 0.65 0.65 0.61 0.84 0.87 -17.61%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 27/08/15 22/05/15 27/02/15 20/11/14 26/08/14 -
Price 1.60 1.04 1.00 1.07 1.12 1.14 1.13 -
P/RPS 7.81 5.00 5.51 7.10 4.63 4.40 4.35 47.56%
P/EPS -35.48 -22.35 -18.32 -14.70 -186.25 38.00 47.88 -
EY -2.82 -4.47 -5.46 -6.80 -0.54 2.63 2.09 -
DY 0.00 0.00 0.00 0.00 1.79 2.34 3.54 -
P/NAPS 0.94 0.62 0.59 0.63 0.65 0.87 0.85 6.92%

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