[AASIA] QoQ Cumulative 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- -91.09%
YoY- 51.22%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative 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 23,280 14,352 7,744 36,855 29,085 16,174 56.19%
PBT 9,585 5,435 1,576 2,212 12,626 12,430 5,023 53.66%
Tax -3,865 -2,612 -1,532 -1,017 -4,754 -3,776 -2,306 40.96%
NP 5,720 2,823 44 1,195 7,872 8,654 2,717 64.03%
-
NP to SH 2,397 608 -1,173 310 3,478 5,244 681 130.86%
-
Tax Rate 40.32% 48.06% 97.21% 45.98% 37.65% 30.38% 45.91% -
Total Cost 25,912 20,457 14,308 6,549 28,983 20,431 13,457 54.59%
-
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 2,384 2,393 - 3,597 3,600 3,584 -23.36%
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% 0.40% -0.77% 0.20% 2.27% 3.40% 0.45% -
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 19.53 11.99 6.49 30.73 24.24 13.54 55.64%
EPS 2.00 0.51 -0.98 0.26 2.90 4.37 0.57 130.37%
DPS 2.00 2.00 2.00 0.00 3.00 3.00 3.00 -23.62%
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 3.36 2.07 1.12 5.32 4.20 2.34 56.05%
EPS 0.35 0.09 -0.17 0.04 0.50 0.76 0.10 129.99%
DPS 0.35 0.34 0.35 0.00 0.52 0.52 0.52 -23.14%
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 5.74 9.84 18.32 3.90 4.79 9.60 -41.82%
P/EPS 56.12 219.61 -120.41 457.69 41.38 26.54 228.07 -60.63%
EY 1.78 0.46 -0.83 0.22 2.42 3.77 0.44 153.24%
DY 1.79 1.79 1.69 0.00 2.50 2.59 2.31 -15.59%
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 5.84 10.09 18.01 3.84 4.62 8.86 -38.25%
P/EPS 56.62 223.53 -123.47 450.00 40.69 25.63 210.53 -58.23%
EY 1.77 0.45 -0.81 0.22 2.46 3.90 0.47 141.47%
DY 1.77 1.75 1.65 0.00 2.54 2.68 2.50 -20.51%
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