[AASIA] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 127.93%
YoY- -84.24%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 7,770 12,911 8,684 7,490 5,375 9,403 12,992 -28.90%
PBT 196 7,407 3,051 1,972 1,081 5,049 8,388 -91.73%
Tax -978 -1,470 -1,351 -955 -1,114 -1,302 -2,091 -39.60%
NP -782 5,937 1,700 1,017 -33 3,747 6,297 -
-
NP to SH -1,769 4,563 476 205 -734 2,075 4,946 -
-
Tax Rate 498.98% 19.85% 44.28% 48.43% 103.05% 25.79% 24.93% -
Total Cost 8,552 6,974 6,984 6,473 5,408 5,656 6,695 17.64%
-
Net Worth 153,963 154,529 151,296 152,833 152,298 122,329 122,161 16.59%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,610 3,602 3,569 - - - 2,400 31.11%
Div Payout % 0.00% 78.95% 750.00% - - - 48.54% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 153,963 154,529 151,296 152,833 152,298 122,329 122,161 16.59%
NOSH 120,340 120,078 118,999 120,588 120,327 119,942 120,048 0.16%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -10.06% 45.98% 19.58% 13.58% -0.61% 39.85% 48.47% -
ROE -1.15% 2.95% 0.31% 0.13% -0.48% 1.70% 4.05% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.46 10.75 7.30 6.21 4.47 7.84 10.82 -28.98%
EPS -1.47 3.80 0.40 0.17 -0.61 1.73 4.12 -
DPS 3.00 3.00 3.00 0.00 0.00 0.00 2.00 30.87%
NAPS 1.2794 1.2869 1.2714 1.2674 1.2657 1.0199 1.0176 16.40%
Adjusted Per Share Value based on latest NOSH - 120,588
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.12 1.86 1.25 1.08 0.78 1.36 1.88 -29.08%
EPS -0.26 0.66 0.07 0.03 -0.11 0.30 0.71 -
DPS 0.52 0.52 0.52 0.00 0.00 0.00 0.35 30.04%
NAPS 0.2224 0.2232 0.2185 0.2207 0.22 0.1767 0.1764 16.62%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.20 1.16 1.30 1.24 1.32 1.02 1.23 -
P/RPS 18.59 10.79 17.81 19.96 29.55 13.01 11.37 38.57%
P/EPS -81.63 30.53 325.00 729.41 -216.39 58.96 29.85 -
EY -1.22 3.28 0.31 0.14 -0.46 1.70 3.35 -
DY 2.50 2.59 2.31 0.00 0.00 0.00 1.63 32.82%
P/NAPS 0.94 0.90 1.02 0.98 1.04 1.00 1.21 -15.42%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 19/11/12 24/08/12 23/05/12 29/02/12 22/11/11 26/08/11 -
Price 1.18 1.12 1.20 1.13 1.29 1.24 1.22 -
P/RPS 18.28 10.42 16.44 18.19 28.88 15.82 11.27 37.84%
P/EPS -80.27 29.47 300.00 664.71 -211.48 71.68 29.61 -
EY -1.25 3.39 0.33 0.15 -0.47 1.40 3.38 -
DY 2.54 2.68 2.50 0.00 0.00 0.00 1.64 33.68%
P/NAPS 0.92 0.87 0.94 0.89 1.02 1.22 1.20 -16.16%

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