[AASIA] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
09-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 84.36%
YoY- 82.04%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 16,886 17,622 17,623 17,931 18,969 17,569 17,867 -3.69%
PBT -1,108 -6,448 -7,320 -7,735 -13,421 -11,117 -11,448 -78.88%
Tax 3,419 3,600 3,652 3,896 -1,720 -981 -807 -
NP 2,311 -2,848 -3,668 -3,839 -15,141 -12,098 -12,255 -
-
NP to SH 2,307 -999 -1,630 -1,713 -10,953 -9,435 -9,554 -
-
Tax Rate - - - - - - - -
Total Cost 14,575 20,470 21,291 21,770 34,110 29,667 30,122 -38.33%
-
Net Worth 182,089 182,221 183,013 184,201 179,845 183,211 184,663 -0.93%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 182,089 182,221 183,013 184,201 179,845 183,211 184,663 -0.93%
NOSH 659,984 659,984 659,984 659,984 659,984 659,984 659,984 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 13.69% -16.16% -20.81% -21.41% -79.82% -68.86% -68.59% -
ROE 1.27% -0.55% -0.89% -0.93% -6.09% -5.15% -5.17% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.56 2.67 2.67 2.72 2.87 2.66 2.71 -3.72%
EPS 0.35 -0.15 -0.25 -0.26 -1.66 -1.43 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2759 0.2761 0.2773 0.2791 0.2725 0.2776 0.2798 -0.93%
Adjusted Per Share Value based on latest NOSH - 659,984
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.44 2.55 2.55 2.59 2.74 2.54 2.58 -3.64%
EPS 0.33 -0.14 -0.24 -0.25 -1.58 -1.36 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.263 0.2632 0.2643 0.266 0.2598 0.2646 0.2667 -0.92%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.125 0.125 0.135 0.135 0.12 0.10 0.08 -
P/RPS 4.89 4.68 5.06 4.97 4.18 3.76 2.96 39.70%
P/EPS 35.76 -82.58 -54.66 -52.01 -7.23 -7.00 -5.53 -
EY 2.80 -1.21 -1.83 -1.92 -13.83 -14.30 -18.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.49 0.48 0.44 0.36 0.29 33.99%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 22/09/21 30/06/21 09/03/21 25/11/20 25/08/20 30/06/20 -
Price 0.125 0.12 0.125 0.135 0.135 0.115 0.10 -
P/RPS 4.89 4.49 4.68 4.97 4.70 4.32 3.69 20.62%
P/EPS 35.76 -79.28 -50.61 -52.01 -8.13 -8.04 -6.91 -
EY 2.80 -1.26 -1.98 -1.92 -12.29 -12.43 -14.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.45 0.48 0.50 0.41 0.36 16.02%

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