[AASIA] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -3.33%
YoY- 65.89%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 11,111 16,678 14,001 15,046 15,559 23,055 22,858 -11.32%
PBT -3,029 380 -517 -7,147 -4,855 -6,701 2,792 -
Tax -987 -1,905 -1,565 -1,088 -291 -672 -2,729 -15.58%
NP -4,016 -1,525 -2,082 -8,235 -5,146 -7,373 63 -
-
NP to SH -3,517 -1,853 -2,081 -6,101 -4,685 -6,043 -1,904 10.76%
-
Tax Rate - 501.32% - - - - 97.74% -
Total Cost 15,127 18,203 16,083 23,281 20,705 30,428 22,795 -6.60%
-
Net Worth 170,869 176,281 182,089 179,845 192,319 205,255 202,417 -2.78%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 170,869 176,281 182,089 179,845 192,319 205,255 202,417 -2.78%
NOSH 659,984 659,984 659,984 659,984 659,984 659,984 659,984 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -36.14% -9.14% -14.87% -54.73% -33.07% -31.98% 0.28% -
ROE -2.06% -1.05% -1.14% -3.39% -2.44% -2.94% -0.94% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1.68 2.53 2.12 2.28 2.36 3.49 3.46 -11.33%
EPS -0.53 -0.28 -0.32 -0.92 -0.71 -0.92 -0.29 10.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2589 0.2671 0.2759 0.2725 0.2914 0.311 0.3067 -2.78%
Adjusted Per Share Value based on latest NOSH - 659,984
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1.60 2.41 2.02 2.17 2.25 3.33 3.30 -11.36%
EPS -0.51 -0.27 -0.30 -0.88 -0.68 -0.87 -0.28 10.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2468 0.2546 0.263 0.2598 0.2778 0.2965 0.2924 -2.78%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.12 0.10 0.125 0.12 0.11 0.185 0.22 -
P/RPS 7.13 3.96 5.89 5.26 4.67 5.30 6.35 1.94%
P/EPS -22.52 -35.62 -39.64 -12.98 -15.50 -20.20 -76.26 -18.38%
EY -4.44 -2.81 -2.52 -7.70 -6.45 -4.95 -1.31 22.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.45 0.44 0.38 0.59 0.72 -7.19%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 23/11/22 25/11/21 25/11/20 25/11/19 29/11/18 24/11/17 -
Price 0.11 0.105 0.125 0.135 0.145 0.15 0.20 -
P/RPS 6.53 4.16 5.89 5.92 6.15 4.29 5.77 2.08%
P/EPS -20.64 -37.40 -39.64 -14.60 -20.43 -16.38 -69.33 -18.27%
EY -4.84 -2.67 -2.52 -6.85 -4.90 -6.10 -1.44 22.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.45 0.50 0.50 0.48 0.65 -7.01%

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