[AASIA] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 195.68%
YoY- -31.08%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 25,813 24,584 28,849 31,632 36,855 38,497 35,614 -5.21%
PBT 2,065 -2,784 5,296 9,585 12,626 18,479 14,378 -27.61%
Tax 326 -2,006 -3,195 -3,865 -4,754 -5,816 -5,143 -
NP 2,391 -4,790 2,101 5,720 7,872 12,663 9,235 -20.14%
-
NP to SH 5 -5,409 -717 2,397 3,478 6,567 4,379 -67.63%
-
Tax Rate -15.79% - 60.33% 40.32% 37.65% 31.47% 35.77% -
Total Cost 23,422 29,374 26,748 25,912 28,983 25,834 26,379 -1.96%
-
Net Worth 204,331 203,623 204,301 157,041 153,439 151,953 117,161 9.70%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 2,384 2,402 3,597 2,401 2,401 -
Div Payout % - - 0.00% 100.22% 103.45% 36.56% 54.83% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 204,331 203,623 204,301 157,041 153,439 151,953 117,161 9.70%
NOSH 659,984 119,933 119,230 120,108 119,931 120,054 120,055 32.81%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.26% -19.48% 7.28% 18.08% 21.36% 32.89% 25.93% -
ROE 0.00% -2.66% -0.35% 1.53% 2.27% 4.32% 3.74% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.91 20.50 24.20 26.34 30.73 32.07 29.66 -28.63%
EPS 0.00 -4.51 -0.60 2.00 2.90 5.47 3.65 -
DPS 0.00 0.00 2.00 2.00 3.00 2.00 2.00 -
NAPS 0.3096 1.6978 1.7135 1.3075 1.2794 1.2657 0.9759 -17.40%
Adjusted Per Share Value based on latest NOSH - 120,373
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.73 3.55 4.17 4.57 5.32 5.56 5.14 -5.19%
EPS 0.00 -0.78 -0.10 0.35 0.50 0.95 0.63 -
DPS 0.00 0.00 0.34 0.35 0.52 0.35 0.35 -
NAPS 0.2951 0.2941 0.2951 0.2268 0.2216 0.2195 0.1692 9.70%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.22 1.10 1.05 1.12 1.20 1.32 1.22 -
P/RPS 5.62 5.37 4.34 4.25 3.90 4.12 4.11 5.34%
P/EPS 29,039.30 -24.39 -174.61 56.12 41.38 24.13 33.45 208.54%
EY 0.00 -4.10 -0.57 1.78 2.42 4.14 2.99 -
DY 0.00 0.00 1.90 1.79 2.50 1.52 1.64 -
P/NAPS 0.71 0.65 0.61 0.86 0.94 1.04 1.25 -8.98%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 27/02/15 25/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.255 1.60 1.12 1.13 1.18 1.29 1.13 -
P/RPS 6.52 7.81 4.63 4.29 3.84 4.02 3.81 9.35%
P/EPS 33,659.18 -35.48 -186.25 56.62 40.69 23.58 30.98 220.28%
EY 0.00 -2.82 -0.54 1.77 2.46 4.24 3.23 -
DY 0.00 0.00 1.79 1.77 2.54 1.55 1.77 -
P/NAPS 0.82 0.94 0.65 0.86 0.92 1.02 1.16 -5.61%

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