[AASIA] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -478.39%
YoY- -272.25%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 12,001 10,863 15,624 14,352 16,174 23,719 19,068 -7.42%
PBT 1,528 -2,663 4,468 1,576 5,023 12,349 7,006 -22.39%
Tax -1,073 -462 -1,328 -1,532 -2,306 -3,400 -2,117 -10.69%
NP 455 -3,125 3,140 44 2,717 8,949 4,889 -32.65%
-
NP to SH 105 -3,271 1,419 -1,173 681 4,973 2,937 -42.57%
-
Tax Rate 70.22% - 29.72% 97.21% 45.91% 27.53% 30.22% -
Total Cost 11,546 13,988 12,484 14,308 13,457 14,770 14,179 -3.36%
-
Net Worth 203,209 202,035 159,336 152,753 151,898 122,234 117,372 9.57%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 2,405 2,393 3,584 2,402 2,397 -
Div Payout % - - 169.49% 0.00% 526.32% 48.31% 81.63% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 203,209 202,035 159,336 152,753 151,898 122,234 117,372 9.57%
NOSH 659,984 119,816 120,254 119,693 119,473 120,120 119,877 32.84%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.79% -28.77% 20.10% 0.31% 16.80% 37.73% 25.64% -
ROE 0.05% -1.62% 0.89% -0.77% 0.45% 4.07% 2.50% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.82 9.07 12.99 11.99 13.54 19.75 15.91 -30.30%
EPS 0.02 -2.73 1.18 -0.98 0.57 4.14 2.45 -55.09%
DPS 0.00 0.00 2.00 2.00 3.00 2.00 2.00 -
NAPS 0.3079 1.6862 1.325 1.2762 1.2714 1.0176 0.9791 -17.52%
Adjusted Per Share Value based on latest NOSH - 121,086
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.82 1.65 2.37 2.17 2.45 3.59 2.89 -7.41%
EPS 0.02 -0.50 0.22 -0.18 0.10 0.75 0.45 -40.45%
DPS 0.00 0.00 0.36 0.36 0.54 0.36 0.36 -
NAPS 0.3079 0.3061 0.2414 0.2315 0.2302 0.1852 0.1778 9.57%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.285 1.10 1.15 1.18 1.30 1.23 1.00 -
P/RPS 15.67 12.13 8.85 9.84 9.60 6.23 6.29 16.41%
P/EPS 1,791.39 -40.29 97.46 -120.41 228.07 29.71 40.82 87.70%
EY 0.06 -2.48 1.03 -0.83 0.44 3.37 2.45 -46.08%
DY 0.00 0.00 1.74 1.69 2.31 1.63 2.00 -
P/NAPS 0.93 0.65 0.87 0.92 1.02 1.21 1.02 -1.52%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 27/08/15 26/08/14 30/08/13 24/08/12 26/08/11 25/08/10 -
Price 0.23 1.00 1.13 1.21 1.20 1.22 0.98 -
P/RPS 12.65 11.03 8.70 10.09 8.86 6.18 6.16 12.72%
P/EPS 1,445.68 -36.63 95.76 -123.47 210.53 29.47 40.00 81.73%
EY 0.07 -2.73 1.04 -0.81 0.47 3.39 2.50 -44.86%
DY 0.00 0.00 1.77 1.65 2.50 1.64 2.04 -
P/NAPS 0.75 0.59 0.85 0.95 0.94 1.20 1.00 -4.67%

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