[AASIA] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock

[AASIA] ASTRAL ASIA BHD

Announcement Date

24-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 232.2%

YoY- -86.31%

Quarter Report

AASIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Cumulative Result
Revenue	10,863	15,624	14,352	16,174	23,719	19,068	21,726	-10.90%
YoY %	-30.47%	8.86%	-11.26%	-31.81%	24.39%	-12.23%	-	-
Horiz. %	50.00%	71.91%	66.06%	74.45%	109.17%	87.77%	100.00%	-
PBT	-2,663	4,468	1,576	5,023	12,349	7,006	1,332	-
YoY %	-159.60%	183.50%	-68.62%	-59.32%	76.26%	425.98%	-	-
Horiz. %	-199.92%	335.44%	118.32%	377.10%	927.10%	525.98%	100.00%	-
Tax	-462	-1,328	-1,532	-2,306	-3,400	-2,117	-1,681	-19.35%
YoY %	65.21%	13.32%	33.56%	32.18%	-60.60%	-25.94%	-	-
Horiz. %	27.48%	79.00%	91.14%	137.18%	202.26%	125.94%	100.00%	-
NP	-3,125	3,140	44	2,717	8,949	4,889	-349	44.07%
YoY %	-199.52%	7,036.36%	-98.38%	-69.64%	83.04%	1,500.86%	-	-
Horiz. %	895.42%	-899.71%	-12.61%	-778.51%	-2,564.18%	-1,400.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,271	1,419	-1,173	681	4,973	2,937	-1,979	8.73%
YoY %	-330.51%	220.97%	-272.25%	-86.31%	69.32%	248.41%	-	-
Horiz. %	165.29%	-71.70%	59.27%	-34.41%	-251.29%	-148.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	29.72%	97.21%	45.91%	27.53%	30.22%	126.20%	-
YoY %	-	-69.43%	111.74%	66.76%	-8.90%	-76.05%	-	-
Horiz. %	-	23.55%	77.03%	36.38%	21.81%	23.95%	100.00%	-
Total Cost	13,988	12,484	14,308	13,457	14,770	14,179	22,075	-7.31%
YoY %	12.05%	-12.75%	6.32%	-8.89%	4.17%	-35.77%	-	-
Horiz. %	63.37%	56.55%	64.82%	60.96%	66.91%	64.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	202,035	159,336	152,753	151,898	122,234	117,372	116,401	9.62%
YoY %	26.80%	4.31%	0.56%	24.27%	4.14%	0.83%	-	-
Horiz. %	173.57%	136.89%	131.23%	130.50%	105.01%	100.83%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	2,405	2,393	3,584	2,402	2,397	4,197	-
YoY %	-	0.50%	-33.23%	49.21%	0.21%	-42.89%	-	-
Horiz. %	-	57.30%	57.02%	85.39%	57.23%	57.11%	100.00%	-
Div Payout %	-	169.49%	0.00%	526.32%	48.31%	81.63%	0.00%	-
YoY %	-	0.00%	0.00%	989.46%	-40.82%	0.00%	-	-
Horiz. %	-	207.63%	0.00%	644.76%	59.18%	100.00%	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	202,035	159,336	152,753	151,898	122,234	117,372	116,401	9.62%
YoY %	26.80%	4.31%	0.56%	24.27%	4.14%	0.83%	-	-
Horiz. %	173.57%	136.89%	131.23%	130.50%	105.01%	100.83%	100.00%	-
NOSH	119,816	120,254	119,693	119,473	120,120	119,877	119,939	-0.01%
YoY %	-0.36%	0.47%	0.18%	-0.54%	0.20%	-0.05%	-	-
Horiz. %	99.90%	100.26%	99.79%	99.61%	100.15%	99.95%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	-28.77%	20.10%	0.31%	16.80%	37.73%	25.64%	-1.61%	-
YoY %	-243.13%	6,383.87%	-98.15%	-55.47%	47.15%	1,692.55%	-	-
Horiz. %	1,786.96%	-1,248.45%	-19.25%	-1,043.48%	-2,343.48%	-1,592.55%	100.00%	-
ROE	-1.62%	0.89%	-0.77%	0.45%	4.07%	2.50%	-1.70%	-
YoY %	-282.02%	215.58%	-271.11%	-88.94%	62.80%	247.06%	-	-
Horiz. %	95.29%	-52.35%	45.29%	-26.47%	-239.41%	-147.06%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	9.07	12.99	11.99	13.54	19.75	15.91	18.11	-10.88%
YoY %	-30.18%	8.34%	-11.45%	-31.44%	24.14%	-12.15%	-	-
Horiz. %	50.08%	71.73%	66.21%	74.77%	109.06%	87.85%	100.00%	-
EPS	-2.73	1.18	-0.98	0.57	4.14	2.45	-1.65	8.75%
YoY %	-331.36%	220.41%	-271.93%	-86.23%	68.98%	248.48%	-	-
Horiz. %	165.45%	-71.52%	59.39%	-34.55%	-250.91%	-148.48%	100.00%	-
DPS	0.00	2.00	2.00	3.00	2.00	2.00	3.50	-
YoY %	0.00%	0.00%	-33.33%	50.00%	0.00%	-42.86%	-	-
Horiz. %	0.00%	57.14%	57.14%	85.71%	57.14%	57.14%	100.00%	-
NAPS	1.6862	1.325	1.2762	1.2714	1.0176	0.9791	0.9705	9.63%
YoY %	27.26%	3.82%	0.38%	24.94%	3.93%	0.89%	-	-
Horiz. %	173.75%	136.53%	131.50%	131.00%	104.85%	100.89%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 118,999
RPS	1.57	2.26	2.07	2.34	3.43	2.75	3.14	-10.90%
YoY %	-30.53%	9.18%	-11.54%	-31.78%	24.73%	-12.42%	-	-
Horiz. %	50.00%	71.97%	65.92%	74.52%	109.24%	87.58%	100.00%	-
EPS	-0.47	0.20	-0.17	0.10	0.72	0.42	-0.29	8.37%
YoY %	-335.00%	217.65%	-270.00%	-86.11%	71.43%	244.83%	-	-
Horiz. %	162.07%	-68.97%	58.62%	-34.48%	-248.28%	-144.83%	100.00%	-
DPS	0.00	0.35	0.35	0.52	0.35	0.35	0.61	-
YoY %	0.00%	0.00%	-32.69%	48.57%	0.00%	-42.62%	-	-
Horiz. %	0.00%	57.38%	57.38%	85.25%	57.38%	57.38%	100.00%	-
NAPS	0.2918	0.2301	0.2206	0.2194	0.1765	0.1695	0.1681	9.62%
YoY %	26.81%	4.31%	0.55%	24.31%	4.13%	0.83%	-	-
Horiz. %	173.59%	136.88%	131.23%	130.52%	105.00%	100.83%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.10	1.15	1.18	1.30	1.23	1.00	1.08	-
P/RPS	12.13	8.85	9.84	9.60	6.23	6.29	5.96	12.56%
YoY %	37.06%	-10.06%	2.50%	54.09%	-0.95%	5.54%	-	-
Horiz. %	203.52%	148.49%	165.10%	161.07%	104.53%	105.54%	100.00%	-
P/EPS	-40.29	97.46	-120.41	228.07	29.71	40.82	-65.45	-7.76%
YoY %	-141.34%	180.94%	-152.80%	667.65%	-27.22%	162.37%	-	-
Horiz. %	61.56%	-148.91%	183.97%	-348.46%	-45.39%	-62.37%	100.00%	-
EY	-2.48	1.03	-0.83	0.44	3.37	2.45	-1.53	8.37%
YoY %	-340.78%	224.10%	-288.64%	-86.94%	37.55%	260.13%	-	-
Horiz. %	162.09%	-67.32%	54.25%	-28.76%	-220.26%	-160.13%	100.00%	-
DY	0.00	1.74	1.69	2.31	1.63	2.00	3.24	-
YoY %	0.00%	2.96%	-26.84%	41.72%	-18.50%	-38.27%	-	-
Horiz. %	0.00%	53.70%	52.16%	71.30%	50.31%	61.73%	100.00%	-
P/NAPS	0.65	0.87	0.92	1.02	1.21	1.02	1.11	-8.52%
YoY %	-25.29%	-5.43%	-9.80%	-15.70%	18.63%	-8.11%	-	-
Horiz. %	58.56%	78.38%	82.88%	91.89%	109.01%	91.89%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	26/08/14	30/08/13	24/08/12	26/08/11	25/08/10	28/08/09	-
Price	1.00	1.13	1.21	1.20	1.22	0.98	1.05	-
P/RPS	11.03	8.70	10.09	8.86	6.18	6.16	5.80	11.30%
YoY %	26.78%	-13.78%	13.88%	43.37%	0.32%	6.21%	-	-
Horiz. %	190.17%	150.00%	173.97%	152.76%	106.55%	106.21%	100.00%	-
P/EPS	-36.63	95.76	-123.47	210.53	29.47	40.00	-63.64	-8.79%
YoY %	-138.25%	177.56%	-158.65%	614.39%	-26.32%	162.85%	-	-
Horiz. %	57.56%	-150.47%	194.01%	-330.81%	-46.31%	-62.85%	100.00%	-
EY	-2.73	1.04	-0.81	0.47	3.39	2.50	-1.57	9.65%
YoY %	-362.50%	228.40%	-272.34%	-86.14%	35.60%	259.24%	-	-
Horiz. %	173.89%	-66.24%	51.59%	-29.94%	-215.92%	-159.24%	100.00%	-
DY	0.00	1.77	1.65	2.50	1.64	2.04	3.33	-
YoY %	0.00%	7.27%	-34.00%	52.44%	-19.61%	-38.74%	-	-
Horiz. %	0.00%	53.15%	49.55%	75.08%	49.25%	61.26%	100.00%	-
P/NAPS	0.59	0.85	0.95	0.94	1.20	1.00	1.08	-9.58%
YoY %	-30.59%	-10.53%	1.06%	-21.67%	20.00%	-7.41%	-	-
Horiz. %	54.63%	78.70%	87.96%	87.04%	111.11%	92.59%	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