[AASIA] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 132.2%
YoY- -90.38%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 7,744 7,770 12,911 8,684 7,490 5,375 9,403 -12.12%
PBT 2,212 196 7,407 3,051 1,972 1,081 5,049 -42.28%
Tax -1,017 -978 -1,470 -1,351 -955 -1,114 -1,302 -15.17%
NP 1,195 -782 5,937 1,700 1,017 -33 3,747 -53.28%
-
NP to SH 310 -1,769 4,563 476 205 -734 2,075 -71.81%
-
Tax Rate 45.98% 498.98% 19.85% 44.28% 48.43% 103.05% 25.79% -
Total Cost 6,549 8,552 6,974 6,984 6,473 5,408 5,656 10.25%
-
Net Worth 153,640 153,963 154,529 151,296 152,833 152,298 122,329 16.39%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 3,610 3,602 3,569 - - - -
Div Payout % - 0.00% 78.95% 750.00% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 153,640 153,963 154,529 151,296 152,833 152,298 122,329 16.39%
NOSH 119,230 120,340 120,078 118,999 120,588 120,327 119,942 -0.39%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 15.43% -10.06% 45.98% 19.58% 13.58% -0.61% 39.85% -
ROE 0.20% -1.15% 2.95% 0.31% 0.13% -0.48% 1.70% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.49 6.46 10.75 7.30 6.21 4.47 7.84 -11.82%
EPS 0.26 -1.47 3.80 0.40 0.17 -0.61 1.73 -71.70%
DPS 0.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.2886 1.2794 1.2869 1.2714 1.2674 1.2657 1.0199 16.85%
Adjusted Per Share Value based on latest NOSH - 118,999
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.17 1.18 1.96 1.32 1.13 0.81 1.42 -12.10%
EPS 0.05 -0.27 0.69 0.07 0.03 -0.11 0.31 -70.33%
DPS 0.00 0.55 0.55 0.54 0.00 0.00 0.00 -
NAPS 0.2328 0.2333 0.2341 0.2292 0.2316 0.2308 0.1854 16.37%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.19 1.20 1.16 1.30 1.24 1.32 1.02 -
P/RPS 18.32 18.59 10.79 17.81 19.96 29.55 13.01 25.60%
P/EPS 457.69 -81.63 30.53 325.00 729.41 -216.39 58.96 291.56%
EY 0.22 -1.22 3.28 0.31 0.14 -0.46 1.70 -74.38%
DY 0.00 2.50 2.59 2.31 0.00 0.00 0.00 -
P/NAPS 0.92 0.94 0.90 1.02 0.98 1.04 1.00 -5.40%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 14/05/13 28/02/13 19/11/12 24/08/12 23/05/12 29/02/12 22/11/11 -
Price 1.17 1.18 1.12 1.20 1.13 1.29 1.24 -
P/RPS 18.01 18.28 10.42 16.44 18.19 28.88 15.82 9.01%
P/EPS 450.00 -80.27 29.47 300.00 664.71 -211.48 71.68 239.93%
EY 0.22 -1.25 3.39 0.33 0.15 -0.47 1.40 -70.84%
DY 0.00 2.54 2.68 2.50 0.00 0.00 0.00 -
P/NAPS 0.91 0.92 0.87 0.94 0.89 1.02 1.22 -17.73%

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