[AASIA] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -33.68%
YoY- -47.04%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 23,280 14,352 7,744 36,855 29,085 16,174 7,490 112.83%
PBT 5,435 1,576 2,212 12,626 12,430 5,023 1,972 96.45%
Tax -2,612 -1,532 -1,017 -4,754 -3,776 -2,306 -955 95.45%
NP 2,823 44 1,195 7,872 8,654 2,717 1,017 97.38%
-
NP to SH 608 -1,173 310 3,478 5,244 681 205 106.29%
-
Tax Rate 48.06% 97.21% 45.98% 37.65% 30.38% 45.91% 48.43% -
Total Cost 20,457 14,308 6,549 28,983 20,431 13,457 6,473 115.20%
-
Net Worth 152,131 152,753 153,640 153,439 154,428 151,898 152,833 -0.30%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,384 2,393 - 3,597 3,600 3,584 - -
Div Payout % 392.16% 0.00% - 103.45% 68.65% 526.32% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 152,131 152,753 153,640 153,439 154,428 151,898 152,833 -0.30%
NOSH 119,215 119,693 119,230 119,931 120,000 119,473 120,588 -0.75%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.13% 0.31% 15.43% 21.36% 29.75% 16.80% 13.58% -
ROE 0.40% -0.77% 0.20% 2.27% 3.40% 0.45% 0.13% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 19.53 11.99 6.49 30.73 24.24 13.54 6.21 114.50%
EPS 0.51 -0.98 0.26 2.90 4.37 0.57 0.17 107.86%
DPS 2.00 2.00 0.00 3.00 3.00 3.00 0.00 -
NAPS 1.2761 1.2762 1.2886 1.2794 1.2869 1.2714 1.2674 0.45%
Adjusted Per Share Value based on latest NOSH - 120,340
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.36 2.07 1.12 5.32 4.20 2.34 1.08 112.96%
EPS 0.09 -0.17 0.04 0.50 0.76 0.10 0.03 107.86%
DPS 0.34 0.35 0.00 0.52 0.52 0.52 0.00 -
NAPS 0.2197 0.2206 0.2219 0.2216 0.223 0.2194 0.2207 -0.30%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.12 1.18 1.19 1.20 1.16 1.30 1.24 -
P/RPS 5.74 9.84 18.32 3.90 4.79 9.60 19.96 -56.39%
P/EPS 219.61 -120.41 457.69 41.38 26.54 228.07 729.41 -55.04%
EY 0.46 -0.83 0.22 2.42 3.77 0.44 0.14 120.85%
DY 1.79 1.69 0.00 2.50 2.59 2.31 0.00 -
P/NAPS 0.88 0.92 0.92 0.94 0.90 1.02 0.98 -6.91%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 14/05/13 28/02/13 19/11/12 24/08/12 23/05/12 -
Price 1.14 1.21 1.17 1.18 1.12 1.20 1.13 -
P/RPS 5.84 10.09 18.01 3.84 4.62 8.86 18.19 -53.08%
P/EPS 223.53 -123.47 450.00 40.69 25.63 210.53 664.71 -51.60%
EY 0.45 -0.81 0.22 2.46 3.90 0.47 0.15 107.86%
DY 1.75 1.65 0.00 2.54 2.68 2.50 0.00 -
P/NAPS 0.89 0.95 0.91 0.92 0.87 0.94 0.89 0.00%

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