[AASIA] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock

[AASIA] ASTRAL ASIA BHD

Announcement Date

22-Nov-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- -5.52%

YoY- 79.07%

Quarter Report

AASIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Annualized Quarter Result
Revenue	31,145	31,040	38,780	44,162	36,296	45,221	86,148	-15.59%
YoY %	0.34%	-19.96%	-12.19%	21.67%	-19.74%	-47.51%	-	-
Horiz. %	36.15%	36.03%	45.02%	51.26%	42.13%	52.49%	100.00%	-
PBT	10,700	7,246	16,573	23,197	13,952	-3,350	20,582	-10.32%
YoY %	47.67%	-56.28%	-28.56%	66.26%	516.48%	-116.28%	-	-
Horiz. %	51.99%	35.21%	80.52%	112.71%	67.79%	-16.28%	100.00%	-
Tax	-3,177	-3,482	-5,034	-6,269	-4,440	-3,476	-6,074	-10.23%
YoY %	8.76%	30.83%	19.70%	-41.19%	-27.73%	42.77%	-	-
Horiz. %	52.30%	57.33%	82.88%	103.21%	73.10%	57.23%	100.00%	-
NP	7,522	3,764	11,538	16,928	9,512	-6,826	14,508	-10.36%
YoY %	99.84%	-67.38%	-31.84%	77.96%	239.35%	-147.05%	-	-
Horiz. %	51.85%	25.94%	79.53%	116.68%	65.56%	-47.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,602	810	6,992	9,397	5,248	-9,000	8,558	-13.42%
YoY %	344.69%	-88.42%	-25.59%	79.06%	158.31%	-205.16%	-	-
Horiz. %	42.09%	9.46%	81.70%	109.80%	61.32%	-105.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.69%	48.05%	30.37%	27.03%	31.82%	-	29.51%	-
YoY %	-38.21%	58.22%	12.36%	-15.05%	0.00%	-	-	-
Horiz. %	100.61%	162.83%	102.91%	91.60%	107.83%	-	100.00%	-
Total Cost	23,622	27,276	27,241	27,234	26,784	52,047	71,640	-16.87%
YoY %	-13.40%	0.13%	0.03%	1.68%	-48.54%	-27.35%	-	-
Horiz. %	32.97%	38.07%	38.02%	38.02%	37.39%	72.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	157,316	152,131	154,428	122,457	118,487	113,682	117,521	4.97%
YoY %	3.41%	-1.49%	26.11%	3.35%	4.23%	-3.27%	-	-
Horiz. %	133.86%	129.45%	131.40%	104.20%	100.82%	96.73%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	3,202	3,179	4,800	3,201	3,199	5,595	-	-
YoY %	0.72%	-33.77%	49.95%	0.06%	-42.82%	0.00%	-	-
Horiz. %	57.23%	56.82%	85.79%	57.21%	57.18%	100.00%	-	-
Div Payout %	88.89%	392.16%	68.65%	34.07%	60.98%	0.00%	-	-
YoY %	-77.33%	471.25%	101.50%	-44.13%	0.00%	0.00%	-	-
Horiz. %	145.77%	643.10%	112.58%	55.87%	100.00%	-	-	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	157,316	152,131	154,428	122,457	118,487	113,682	117,521	4.97%
YoY %	3.41%	-1.49%	26.11%	3.35%	4.23%	-3.27%	-	-
Horiz. %	133.86%	129.45%	131.40%	104.20%	100.82%	96.73%	100.00%	-
NOSH	120,088	119,215	120,000	120,068	119,999	119,893	119,981	0.01%
YoY %	0.73%	-0.65%	-0.06%	0.06%	0.09%	-0.07%	-	-
Horiz. %	100.09%	99.36%	100.02%	100.07%	100.02%	99.93%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	24.15%	12.13%	29.75%	38.33%	26.21%	-15.10%	16.84%	-
YoY %	99.09%	-59.23%	-22.38%	46.24%	273.58%	-189.67%	-	-
Horiz. %	143.41%	72.03%	176.66%	227.61%	155.64%	-89.67%	100.00%	-
ROE	2.29%	0.53%	4.53%	7.67%	4.43%	-7.92%	7.28%	-
YoY %	332.08%	-88.30%	-40.94%	73.14%	155.93%	-208.79%	-	-
Horiz. %	31.46%	7.28%	62.23%	105.36%	60.85%	-108.79%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	25.94	26.04	32.32	36.78	30.25	37.72	71.80	-15.60%
YoY %	-0.38%	-19.43%	-12.13%	21.59%	-19.80%	-47.47%	-	-
Horiz. %	36.13%	36.27%	45.01%	51.23%	42.13%	52.53%	100.00%	-
EPS	3.00	0.68	5.83	7.83	4.37	-7.51	7.13	-13.43%
YoY %	341.18%	-88.34%	-25.54%	79.18%	158.19%	-205.33%	-	-
Horiz. %	42.08%	9.54%	81.77%	109.82%	61.29%	-105.33%	100.00%	-
DPS	2.67	2.67	4.00	2.67	2.67	4.67	0.00	-
YoY %	0.00%	-33.25%	49.81%	0.00%	-42.83%	0.00%	-	-
Horiz. %	57.17%	57.17%	85.65%	57.17%	57.17%	100.00%	-	-
NAPS	1.31	1.2761	1.2869	1.0199	0.9874	0.9482	0.9795	4.96%
YoY %	2.66%	-0.84%	26.18%	3.29%	4.13%	-3.20%	-	-
Horiz. %	133.74%	130.28%	131.38%	104.12%	100.81%	96.80%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 119,942
RPS	4.50	4.48	5.60	6.38	5.24	6.53	12.44	-15.58%
YoY %	0.45%	-20.00%	-12.23%	21.76%	-19.75%	-47.51%	-	-
Horiz. %	36.17%	36.01%	45.02%	51.29%	42.12%	52.49%	100.00%	-
EPS	0.52	0.12	1.01	1.36	0.76	-1.30	1.24	-13.47%
YoY %	333.33%	-88.12%	-25.74%	78.95%	158.46%	-204.84%	-	-
Horiz. %	41.94%	9.68%	81.45%	109.68%	61.29%	-104.84%	100.00%	-
DPS	0.46	0.46	0.69	0.46	0.46	0.81	0.00	-
YoY %	0.00%	-33.33%	50.00%	0.00%	-43.21%	0.00%	-	-
Horiz. %	56.79%	56.79%	85.19%	56.79%	56.79%	100.00%	-	-
NAPS	0.2272	0.2197	0.223	0.1769	0.1711	0.1642	0.1697	4.98%
YoY %	3.41%	-1.48%	26.06%	3.39%	4.20%	-3.24%	-	-
Horiz. %	133.88%	129.46%	131.41%	104.24%	100.82%	96.76%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	1.10	1.12	1.16	1.02	1.05	1.02	1.01	-
P/RPS	4.24	4.30	3.59	2.77	3.47	2.70	1.41	20.13%
YoY %	-1.40%	19.78%	29.60%	-20.17%	28.52%	91.49%	-	-
Horiz. %	300.71%	304.96%	254.61%	196.45%	246.10%	191.49%	100.00%	-
P/EPS	36.67	164.71	19.91	13.03	24.01	-13.59	14.16	17.17%
YoY %	-77.74%	727.27%	52.80%	-45.73%	276.67%	-195.97%	-	-
Horiz. %	258.97%	1,163.21%	140.61%	92.02%	169.56%	-95.97%	100.00%	-
EY	2.73	0.61	5.02	7.67	4.17	-7.36	7.06	-14.63%
YoY %	347.54%	-87.85%	-34.55%	83.93%	156.66%	-204.25%	-	-
Horiz. %	38.67%	8.64%	71.10%	108.64%	59.07%	-104.25%	100.00%	-
DY	2.42	2.38	3.45	2.61	2.54	4.58	0.00	-
YoY %	1.68%	-31.01%	32.18%	2.76%	-44.54%	0.00%	-	-
Horiz. %	52.84%	51.97%	75.33%	56.99%	55.46%	100.00%	-	-
P/NAPS	0.84	0.88	0.90	1.00	1.06	1.08	1.03	-3.33%
YoY %	-4.55%	-2.22%	-10.00%	-5.66%	-1.85%	4.85%	-	-
Horiz. %	81.55%	85.44%	87.38%	97.09%	102.91%	104.85%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	20/11/14	28/11/13	19/11/12	22/11/11	09/11/10	25/11/09	21/11/08	-
Price	1.14	1.14	1.12	1.24	1.12	1.01	0.83	-
P/RPS	4.40	4.38	3.47	3.37	3.70	2.68	1.16	24.86%
YoY %	0.46%	26.22%	2.97%	-8.92%	38.06%	131.03%	-	-
Horiz. %	379.31%	377.59%	299.14%	290.52%	318.97%	231.03%	100.00%	-
P/EPS	38.00	167.65	19.22	15.84	25.61	-13.45	11.64	21.78%
YoY %	-77.33%	772.27%	21.34%	-38.15%	290.41%	-215.55%	-	-
Horiz. %	326.46%	1,440.29%	165.12%	136.08%	220.02%	-115.55%	100.00%	-
EY	2.63	0.60	5.20	6.31	3.90	-7.43	8.59	-17.89%
YoY %	338.33%	-88.46%	-17.59%	61.79%	152.49%	-186.50%	-	-
Horiz. %	30.62%	6.98%	60.54%	73.46%	45.40%	-86.50%	100.00%	-
DY	2.34	2.34	3.57	2.15	2.38	4.62	0.00	-
YoY %	0.00%	-34.45%	66.05%	-9.66%	-48.48%	0.00%	-	-
Horiz. %	50.65%	50.65%	77.27%	46.54%	51.52%	100.00%	-	-
P/NAPS	0.87	0.89	0.87	1.22	1.13	1.07	0.85	0.38%
YoY %	-2.25%	2.30%	-28.69%	7.96%	5.61%	25.88%	-	-
Horiz. %	102.35%	104.71%	102.35%	143.53%	132.94%	125.88%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos