[AASIA] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
30-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 30.06%
YoY- 6.48%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 18,950 14,001 8,086 3,165 17,931 15,046 8,395 71.82%
PBT -7,225 -517 -1,558 -1,246 -6,377 -7,147 -2,848 85.69%
Tax -208 -1,565 -767 -244 3,896 -1,088 -471 -41.92%
NP -7,433 -2,082 -2,325 -1,490 -2,481 -8,235 -3,319 70.92%
-
NP to SH -6,072 -2,081 -2,014 -1,198 -1,713 -6,101 -2,728 70.22%
-
Tax Rate - - - - - - - -
Total Cost 26,383 16,083 10,411 4,655 20,412 23,281 11,714 71.56%
-
Net Worth 178,129 182,089 182,221 183,013 184,201 179,845 183,211 -1.85%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 178,129 182,089 182,221 183,013 184,201 179,845 183,211 -1.85%
NOSH 659,984 659,984 659,984 659,984 659,984 659,984 659,984 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -39.22% -14.87% -28.75% -47.08% -13.84% -54.73% -39.54% -
ROE -3.41% -1.14% -1.11% -0.65% -0.93% -3.39% -1.49% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.87 2.12 1.23 0.48 2.72 2.28 1.27 71.95%
EPS -0.92 -0.32 -0.31 -0.18 -0.26 -0.92 -0.41 71.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2699 0.2759 0.2761 0.2773 0.2791 0.2725 0.2776 -1.85%
Adjusted Per Share Value based on latest NOSH - 659,984
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.87 2.12 1.23 0.48 2.72 2.28 1.27 71.95%
EPS -0.92 -0.32 -0.31 -0.18 -0.26 -0.92 -0.41 71.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2699 0.2759 0.2761 0.2773 0.2791 0.2725 0.2776 -1.85%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.115 0.125 0.125 0.135 0.135 0.12 0.10 -
P/RPS 4.01 5.89 10.20 28.15 4.97 5.26 7.86 -36.07%
P/EPS -12.50 -39.64 -40.96 -74.37 -52.01 -12.98 -24.19 -35.52%
EY -8.00 -2.52 -2.44 -1.34 -1.92 -7.70 -4.13 55.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.45 0.49 0.48 0.44 0.36 12.53%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 22/09/21 30/06/21 09/03/21 25/11/20 25/08/20 -
Price 0.14 0.125 0.12 0.125 0.135 0.135 0.115 -
P/RPS 4.88 5.89 9.79 26.07 4.97 5.92 9.04 -33.62%
P/EPS -15.22 -39.64 -39.32 -68.86 -52.01 -14.60 -27.82 -33.03%
EY -6.57 -2.52 -2.54 -1.45 -1.92 -6.85 -3.59 49.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.45 0.43 0.45 0.48 0.50 0.41 17.11%

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