[AASIA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 670.04%
YoY- -25.6%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 14,352 7,744 36,855 29,085 16,174 7,490 38,497 -48.23%
PBT 1,576 2,212 12,626 12,430 5,023 1,972 18,479 -80.65%
Tax -1,532 -1,017 -4,754 -3,776 -2,306 -955 -5,816 -58.94%
NP 44 1,195 7,872 8,654 2,717 1,017 12,663 -97.71%
-
NP to SH -1,173 310 3,478 5,244 681 205 6,567 -
-
Tax Rate 97.21% 45.98% 37.65% 30.38% 45.91% 48.43% 31.47% -
Total Cost 14,308 6,549 28,983 20,431 13,457 6,473 25,834 -32.58%
-
Net Worth 152,753 153,640 153,439 154,428 151,898 152,833 151,953 0.35%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,393 - 3,597 3,600 3,584 - 2,401 -0.22%
Div Payout % 0.00% - 103.45% 68.65% 526.32% - 36.56% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 152,753 153,640 153,439 154,428 151,898 152,833 151,953 0.35%
NOSH 119,693 119,230 119,931 120,000 119,473 120,588 120,054 -0.20%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.31% 15.43% 21.36% 29.75% 16.80% 13.58% 32.89% -
ROE -0.77% 0.20% 2.27% 3.40% 0.45% 0.13% 4.32% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.99 6.49 30.73 24.24 13.54 6.21 32.07 -48.13%
EPS -0.98 0.26 2.90 4.37 0.57 0.17 5.47 -
DPS 2.00 0.00 3.00 3.00 3.00 0.00 2.00 0.00%
NAPS 1.2762 1.2886 1.2794 1.2869 1.2714 1.2674 1.2657 0.55%
Adjusted Per Share Value based on latest NOSH - 120,078
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.17 1.17 5.58 4.41 2.45 1.13 5.83 -48.28%
EPS -0.18 0.05 0.53 0.79 0.10 0.03 1.00 -
DPS 0.36 0.00 0.55 0.55 0.54 0.00 0.36 0.00%
NAPS 0.2315 0.2328 0.2325 0.234 0.2302 0.2316 0.2302 0.37%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.18 1.19 1.20 1.16 1.30 1.24 1.32 -
P/RPS 9.84 18.32 3.90 4.79 9.60 19.96 4.12 78.77%
P/EPS -120.41 457.69 41.38 26.54 228.07 729.41 24.13 -
EY -0.83 0.22 2.42 3.77 0.44 0.14 4.14 -
DY 1.69 0.00 2.50 2.59 2.31 0.00 1.52 7.33%
P/NAPS 0.92 0.92 0.94 0.90 1.02 0.98 1.04 -7.85%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 14/05/13 28/02/13 19/11/12 24/08/12 23/05/12 29/02/12 -
Price 1.21 1.17 1.18 1.12 1.20 1.13 1.29 -
P/RPS 10.09 18.01 3.84 4.62 8.86 18.19 4.02 84.79%
P/EPS -123.47 450.00 40.69 25.63 210.53 664.71 23.58 -
EY -0.81 0.22 2.46 3.90 0.47 0.15 4.24 -
DY 1.65 0.00 2.54 2.68 2.50 0.00 1.55 4.26%
P/NAPS 0.95 0.91 0.92 0.87 0.94 0.89 1.02 -4.63%

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