[AASIA] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -96.88%
YoY- -84.24%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 36,855 29,085 16,174 7,490 38,497 33,122 23,719 33.97%
PBT 12,626 12,430 5,023 1,972 18,479 17,398 12,349 1.48%
Tax -4,754 -3,776 -2,306 -955 -5,816 -4,702 -3,400 24.91%
NP 7,872 8,654 2,717 1,017 12,663 12,696 8,949 -8.15%
-
NP to SH 3,478 5,244 681 205 6,567 7,048 4,973 -21.12%
-
Tax Rate 37.65% 30.38% 45.91% 48.43% 31.47% 27.03% 27.53% -
Total Cost 28,983 20,431 13,457 6,473 25,834 20,426 14,770 56.41%
-
Net Worth 153,439 154,428 151,898 152,833 151,953 122,457 122,234 16.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,597 3,600 3,584 - 2,401 2,401 2,402 30.73%
Div Payout % 103.45% 68.65% 526.32% - 36.56% 34.07% 48.31% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 153,439 154,428 151,898 152,833 151,953 122,457 122,234 16.28%
NOSH 119,931 120,000 119,473 120,588 120,054 120,068 120,120 -0.10%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 21.36% 29.75% 16.80% 13.58% 32.89% 38.33% 37.73% -
ROE 2.27% 3.40% 0.45% 0.13% 4.32% 5.76% 4.07% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 30.73 24.24 13.54 6.21 32.07 27.59 19.75 34.09%
EPS 2.90 4.37 0.57 0.17 5.47 5.87 4.14 -21.04%
DPS 3.00 3.00 3.00 0.00 2.00 2.00 2.00 30.87%
NAPS 1.2794 1.2869 1.2714 1.2674 1.2657 1.0199 1.0176 16.40%
Adjusted Per Share Value based on latest NOSH - 120,588
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.32 4.20 2.34 1.08 5.56 4.78 3.43 33.81%
EPS 0.50 0.76 0.10 0.03 0.95 1.02 0.72 -21.49%
DPS 0.52 0.52 0.52 0.00 0.35 0.35 0.35 30.04%
NAPS 0.2216 0.223 0.2194 0.2207 0.2195 0.1769 0.1765 16.30%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.20 1.16 1.30 1.24 1.32 1.02 1.23 -
P/RPS 3.90 4.79 9.60 19.96 4.12 3.70 6.23 -26.71%
P/EPS 41.38 26.54 228.07 729.41 24.13 17.38 29.71 24.59%
EY 2.42 3.77 0.44 0.14 4.14 5.75 3.37 -19.72%
DY 2.50 2.59 2.31 0.00 1.52 1.96 1.63 32.82%
P/NAPS 0.94 0.90 1.02 0.98 1.04 1.00 1.21 -15.42%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 19/11/12 24/08/12 23/05/12 29/02/12 22/11/11 26/08/11 -
Price 1.18 1.12 1.20 1.13 1.29 1.24 1.22 -
P/RPS 3.84 4.62 8.86 18.19 4.02 4.50 6.18 -27.07%
P/EPS 40.69 25.63 210.53 664.71 23.58 21.12 29.47 23.87%
EY 2.46 3.90 0.47 0.15 4.24 4.73 3.39 -19.16%
DY 2.54 2.68 2.50 0.00 1.55 1.61 1.64 33.68%
P/NAPS 0.92 0.87 0.94 0.89 1.02 1.22 1.20 -16.16%

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