[AASIA] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 88.65%
YoY- 191.18%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 7,735 8,146 7,478 9,044 8,928 6,608 7,744 -0.07%
PBT 3,556 2,552 1,916 4,043 2,933 290 2,212 37.19%
Tax -1,055 -760 -568 -1,280 -1,080 -515 -1,017 2.47%
NP 2,501 1,792 1,348 2,763 1,853 -225 1,195 63.54%
-
NP to SH 1,282 827 592 1,613 855 -557 310 157.42%
-
Tax Rate 29.67% 29.78% 29.65% 31.66% 36.82% 177.59% 45.98% -
Total Cost 5,234 6,354 6,130 6,281 7,075 6,833 6,549 -13.86%
-
Net Worth 156,955 158,807 158,559 153,620 153,671 154,531 153,640 1.43%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 2,397 - - - - - -
Div Payout % - 289.86% - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 156,955 158,807 158,559 153,620 153,671 154,531 153,640 1.43%
NOSH 119,813 119,855 120,816 120,373 120,422 121,086 119,230 0.32%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 32.33% 22.00% 18.03% 30.55% 20.75% -3.40% 15.43% -
ROE 0.82% 0.52% 0.37% 1.05% 0.56% -0.36% 0.20% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.46 6.80 6.19 7.51 7.41 5.46 6.49 -0.30%
EPS 1.07 0.69 0.49 1.34 0.71 -0.46 0.26 156.58%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.325 1.3124 1.2762 1.2761 1.2762 1.2886 1.10%
Adjusted Per Share Value based on latest NOSH - 120,373
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.12 1.18 1.08 1.31 1.29 0.95 1.12 0.00%
EPS 0.19 0.12 0.09 0.23 0.12 -0.08 0.04 182.30%
DPS 0.00 0.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2267 0.2294 0.229 0.2219 0.222 0.2232 0.2219 1.43%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.10 1.15 1.16 1.12 1.12 1.18 1.19 -
P/RPS 17.04 16.92 18.74 14.91 15.11 21.62 18.32 -4.70%
P/EPS 102.80 166.67 236.73 83.58 157.75 -256.52 457.69 -63.01%
EY 0.97 0.60 0.42 1.20 0.63 -0.39 0.22 168.64%
DY 0.00 1.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 0.88 0.88 0.88 0.92 0.92 -5.87%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 26/08/14 27/05/14 25/02/14 28/11/13 30/08/13 14/05/13 -
Price 1.14 1.13 1.16 1.13 1.14 1.21 1.17 -
P/RPS 17.66 16.63 18.74 15.04 15.38 22.17 18.01 -1.29%
P/EPS 106.54 163.77 236.73 84.33 160.56 -263.04 450.00 -61.69%
EY 0.94 0.61 0.42 1.19 0.62 -0.38 0.22 163.07%
DY 0.00 1.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.85 0.88 0.89 0.89 0.95 0.91 -2.94%

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