[AASIA] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 253.5%
YoY- -81.26%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 8,146 7,478 9,044 8,928 6,608 7,744 7,770 3.20%
PBT 2,552 1,916 4,043 2,933 290 2,212 196 456.06%
Tax -760 -568 -1,280 -1,080 -515 -1,017 -978 -15.51%
NP 1,792 1,348 2,763 1,853 -225 1,195 -782 -
-
NP to SH 827 592 1,613 855 -557 310 -1,769 -
-
Tax Rate 29.78% 29.65% 31.66% 36.82% 177.59% 45.98% 498.98% -
Total Cost 6,354 6,130 6,281 7,075 6,833 6,549 8,552 -18.01%
-
Net Worth 158,807 158,559 153,620 153,671 154,531 153,640 153,963 2.09%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 2,397 - - - - - 3,610 -23.94%
Div Payout % 289.86% - - - - - 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 158,807 158,559 153,620 153,671 154,531 153,640 153,963 2.09%
NOSH 119,855 120,816 120,373 120,422 121,086 119,230 120,340 -0.26%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 22.00% 18.03% 30.55% 20.75% -3.40% 15.43% -10.06% -
ROE 0.52% 0.37% 1.05% 0.56% -0.36% 0.20% -1.15% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.80 6.19 7.51 7.41 5.46 6.49 6.46 3.48%
EPS 0.69 0.49 1.34 0.71 -0.46 0.26 -1.47 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 3.00 -23.74%
NAPS 1.325 1.3124 1.2762 1.2761 1.2762 1.2886 1.2794 2.36%
Adjusted Per Share Value based on latest NOSH - 120,422
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.18 1.08 1.31 1.29 0.95 1.12 1.12 3.55%
EPS 0.12 0.09 0.23 0.12 -0.08 0.04 -0.26 -
DPS 0.35 0.00 0.00 0.00 0.00 0.00 0.52 -23.25%
NAPS 0.2294 0.229 0.2219 0.222 0.2232 0.2219 0.2224 2.09%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.15 1.16 1.12 1.12 1.18 1.19 1.20 -
P/RPS 16.92 18.74 14.91 15.11 21.62 18.32 18.59 -6.09%
P/EPS 166.67 236.73 83.58 157.75 -256.52 457.69 -81.63 -
EY 0.60 0.42 1.20 0.63 -0.39 0.22 -1.22 -
DY 1.74 0.00 0.00 0.00 0.00 0.00 2.50 -21.51%
P/NAPS 0.87 0.88 0.88 0.88 0.92 0.92 0.94 -5.04%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 25/02/14 28/11/13 30/08/13 14/05/13 28/02/13 -
Price 1.13 1.16 1.13 1.14 1.21 1.17 1.18 -
P/RPS 16.63 18.74 15.04 15.38 22.17 18.01 18.28 -6.12%
P/EPS 163.77 236.73 84.33 160.56 -263.04 450.00 -80.27 -
EY 0.61 0.42 1.19 0.62 -0.38 0.22 -1.25 -
DY 1.77 0.00 0.00 0.00 0.00 0.00 2.54 -21.45%
P/NAPS 0.85 0.88 0.89 0.89 0.95 0.91 0.92 -5.15%

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