[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
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 31,145 31,040 38,780 44,162 36,296 45,221 86,148 -15.59%
PBT 10,700 7,246 16,573 23,197 13,952 -3,350 20,582 -10.32%
Tax -3,177 -3,482 -5,034 -6,269 -4,440 -3,476 -6,074 -10.23%
NP 7,522 3,764 11,538 16,928 9,512 -6,826 14,508 -10.36%
-
NP to SH 3,602 810 6,992 9,397 5,248 -9,000 8,558 -13.42%
-
Tax Rate 29.69% 48.05% 30.37% 27.03% 31.82% - 29.51% -
Total Cost 23,622 27,276 27,241 27,234 26,784 52,047 71,640 -16.87%
-
Net Worth 157,316 152,131 154,428 122,457 118,487 113,682 117,521 4.97%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 3,202 3,179 4,800 3,201 3,199 5,595 - -
Div Payout % 88.89% 392.16% 68.65% 34.07% 60.98% 0.00% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 157,316 152,131 154,428 122,457 118,487 113,682 117,521 4.97%
NOSH 120,088 119,215 120,000 120,068 119,999 119,893 119,981 0.01%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 24.15% 12.13% 29.75% 38.33% 26.21% -15.10% 16.84% -
ROE 2.29% 0.53% 4.53% 7.67% 4.43% -7.92% 7.28% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 25.94 26.04 32.32 36.78 30.25 37.72 71.80 -15.60%
EPS 3.00 0.68 5.83 7.83 4.37 -7.51 7.13 -13.43%
DPS 2.67 2.67 4.00 2.67 2.67 4.67 0.00 -
NAPS 1.31 1.2761 1.2869 1.0199 0.9874 0.9482 0.9795 4.96%
Adjusted Per Share Value based on latest NOSH - 119,942
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.72 4.70 5.88 6.69 5.50 6.85 13.05 -15.58%
EPS 0.55 0.12 1.06 1.42 0.80 -1.36 1.30 -13.35%
DPS 0.49 0.48 0.73 0.49 0.48 0.85 0.00 -
NAPS 0.2384 0.2305 0.234 0.1855 0.1795 0.1723 0.1781 4.97%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
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%
P/EPS 36.67 164.71 19.91 13.03 24.01 -13.59 14.16 17.17%
EY 2.73 0.61 5.02 7.67 4.17 -7.36 7.06 -14.63%
DY 2.42 2.38 3.45 2.61 2.54 4.58 0.00 -
P/NAPS 0.84 0.88 0.90 1.00 1.06 1.08 1.03 -3.33%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
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%
P/EPS 38.00 167.65 19.22 15.84 25.61 -13.45 11.64 21.78%
EY 2.63 0.60 5.20 6.31 3.90 -7.43 8.59 -17.89%
DY 2.34 2.34 3.57 2.15 2.38 4.62 0.00 -
P/NAPS 0.87 0.89 0.87 1.22 1.13 1.07 0.85 0.38%

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