[AASIA] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 19.85%
YoY- 220.97%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 29,666 24,002 21,726 31,248 28,704 32,348 47,438 -7.51%
PBT 1,194 3,056 -5,326 8,936 3,152 10,046 24,698 -39.61%
Tax -3,246 -2,146 -924 -2,656 -3,064 -4,612 -6,800 -11.58%
NP -2,052 910 -6,250 6,280 88 5,434 17,898 -
-
NP to SH -4,256 210 -6,542 2,838 -2,346 1,362 9,946 -
-
Tax Rate 271.86% 70.22% - 29.72% 97.21% 45.91% 27.53% -
Total Cost 31,718 23,092 27,976 24,968 28,616 26,914 29,540 1.19%
-
Net Worth 202,219 203,209 202,035 159,336 152,753 151,898 122,234 8.74%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - 4,810 4,787 7,168 4,804 -
Div Payout % - - - 169.49% 0.00% 526.32% 48.31% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 202,219 203,209 202,035 159,336 152,753 151,898 122,234 8.74%
NOSH 659,984 659,984 119,816 120,254 119,693 119,473 120,120 32.80%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -6.92% 3.79% -28.77% 20.10% 0.31% 16.80% 37.73% -
ROE -2.10% 0.10% -3.24% 1.78% -1.54% 0.90% 8.14% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.49 3.64 18.13 25.98 23.98 27.08 39.49 -30.37%
EPS -0.64 0.04 -5.46 2.36 -1.96 1.14 8.28 -
DPS 0.00 0.00 0.00 4.00 4.00 6.00 4.00 -
NAPS 0.3064 0.3079 1.6862 1.325 1.2762 1.2714 1.0176 -18.11%
Adjusted Per Share Value based on latest NOSH - 119,855
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.49 3.64 3.29 4.73 4.35 4.90 7.19 -7.54%
EPS -0.64 0.04 -0.99 0.43 -0.36 0.21 1.51 -
DPS 0.00 0.00 0.00 0.73 0.73 1.09 0.73 -
NAPS 0.3064 0.3079 0.3061 0.2414 0.2315 0.2302 0.1852 8.74%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.22 0.285 1.10 1.15 1.18 1.30 1.23 -
P/RPS 4.89 7.84 6.07 4.43 4.92 4.80 3.11 7.82%
P/EPS -34.12 895.69 -20.15 48.73 -60.20 114.04 14.86 -
EY -2.93 0.11 -4.96 2.05 -1.66 0.88 6.73 -
DY 0.00 0.00 0.00 3.48 3.39 4.62 3.25 -
P/NAPS 0.72 0.93 0.65 0.87 0.92 1.02 1.21 -8.28%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 18/08/16 27/08/15 26/08/14 30/08/13 24/08/12 26/08/11 -
Price 0.20 0.23 1.00 1.13 1.21 1.20 1.22 -
P/RPS 4.45 6.32 5.51 4.35 5.05 4.43 3.09 6.26%
P/EPS -31.01 722.84 -18.32 47.88 -61.73 105.26 14.73 -
EY -3.22 0.14 -5.46 2.09 -1.62 0.95 6.79 -
DY 0.00 0.00 0.00 3.54 3.31 5.00 3.28 -
P/NAPS 0.65 0.75 0.59 0.85 0.95 0.94 1.20 -9.70%

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