[AASIA] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 28.37%
YoY- -658.77%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 25,325 25,722 25,648 24,583 24,198 24,087 25,895 -1.46%
PBT 1,244 1,260 -2,637 -2,931 -4,957 -1,836 1,334 -4.53%
Tax -2,594 -2,797 -2,468 -2,186 -2,274 -2,329 -2,781 -4.52%
NP -1,350 -1,537 -5,105 -5,117 -7,231 -4,165 -1,447 -4.50%
-
NP to SH -1,976 -2,072 -5,530 -5,448 -7,606 -5,408 -3,494 -31.54%
-
Tax Rate 208.52% 221.98% - - - - 208.47% -
Total Cost 26,675 27,259 30,753 29,700 31,429 28,252 27,342 -1.62%
-
Net Worth 202,483 203,209 201,254 203,236 202,315 201,417 203,435 -0.31%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - 2,397 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 202,483 203,209 201,254 203,236 202,315 201,417 203,435 -0.31%
NOSH 659,984 659,984 119,894 119,705 120,526 119,450 119,999 210.61%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -5.33% -5.98% -19.90% -20.82% -29.88% -17.29% -5.59% -
ROE -0.98% -1.02% -2.75% -2.68% -3.76% -2.68% -1.72% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.84 3.90 21.39 20.54 20.08 20.16 21.58 -68.26%
EPS -0.30 -0.31 -4.61 -4.55 -6.31 -4.53 -2.91 -77.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.3068 0.3079 1.6786 1.6978 1.6786 1.6862 1.6953 -67.90%
Adjusted Per Share Value based on latest NOSH - 119,705
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.84 3.90 3.89 3.72 3.67 3.65 3.92 -1.36%
EPS -0.30 -0.31 -0.84 -0.83 -1.15 -0.82 -0.53 -31.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.36 -
NAPS 0.3068 0.3079 0.3049 0.3079 0.3065 0.3052 0.3082 -0.30%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.23 0.285 1.60 1.10 1.05 1.10 1.10 -
P/RPS 5.99 7.31 7.48 5.36 5.23 5.46 5.10 11.28%
P/EPS -76.82 -90.78 -34.69 -24.17 -16.64 -24.30 -37.78 60.29%
EY -1.30 -1.10 -2.88 -4.14 -6.01 -4.12 -2.65 -37.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.82 -
P/NAPS 0.75 0.93 0.95 0.65 0.63 0.65 0.65 9.98%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 18/08/16 19/05/16 26/02/16 26/11/15 27/08/15 22/05/15 -
Price 0.215 0.23 1.84 1.60 1.04 1.00 1.07 -
P/RPS 5.60 5.90 8.60 7.79 5.18 4.96 4.96 8.40%
P/EPS -71.81 -73.26 -39.89 -35.16 -16.48 -22.09 -36.75 56.10%
EY -1.39 -1.36 -2.51 -2.84 -6.07 -4.53 -2.72 -36.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.87 -
P/NAPS 0.70 0.75 1.10 0.94 0.62 0.59 0.63 7.25%

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