[AASIA] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -29.15%
YoY- -654.39%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 25,728 31,489 25,813 24,584 28,849 31,632 36,855 -5.81%
PBT -5,456 4,693 2,065 -2,784 5,296 9,585 12,626 -
Tax -1,351 -3,611 326 -2,006 -3,195 -3,865 -4,754 -18.90%
NP -6,807 1,082 2,391 -4,790 2,101 5,720 7,872 -
-
NP to SH 5,351 -1,647 5 -5,409 -717 2,397 3,478 7.44%
-
Tax Rate - 76.94% -15.79% - 60.33% 40.32% 37.65% -
Total Cost 32,535 30,407 23,422 29,374 26,748 25,912 28,983 1.94%
-
Net Worth 197,863 205,849 204,331 203,623 204,301 157,041 153,439 4.32%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - 2,384 2,402 3,597 -
Div Payout % - - - - 0.00% 100.22% 103.45% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 197,863 205,849 204,331 203,623 204,301 157,041 153,439 4.32%
NOSH 659,984 659,984 659,984 119,933 119,230 120,108 119,931 32.85%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -26.46% 3.44% 9.26% -19.48% 7.28% 18.08% 21.36% -
ROE 2.70% -0.80% 0.00% -2.66% -0.35% 1.53% 2.27% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.90 4.77 3.91 20.50 24.20 26.34 30.73 -29.09%
EPS -0.81 -0.25 0.00 -4.51 -0.60 2.00 2.90 -
DPS 0.00 0.00 0.00 0.00 2.00 2.00 3.00 -
NAPS 0.2998 0.3119 0.3096 1.6978 1.7135 1.3075 1.2794 -21.47%
Adjusted Per Share Value based on latest NOSH - 119,705
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.72 4.55 3.73 3.55 4.17 4.57 5.32 -5.78%
EPS 0.77 -0.24 0.00 -0.78 -0.10 0.35 0.50 7.45%
DPS 0.00 0.00 0.00 0.00 0.34 0.35 0.52 -
NAPS 0.2858 0.2973 0.2951 0.2941 0.2951 0.2268 0.2216 4.32%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.14 0.20 0.22 1.10 1.05 1.12 1.20 -
P/RPS 3.59 4.19 5.62 5.37 4.34 4.25 3.90 -1.37%
P/EPS 17.27 -80.14 29,039.30 -24.39 -174.61 56.12 41.38 -13.54%
EY 5.79 -1.25 0.00 -4.10 -0.57 1.78 2.42 15.64%
DY 0.00 0.00 0.00 0.00 1.90 1.79 2.50 -
P/NAPS 0.47 0.64 0.71 0.65 0.61 0.86 0.94 -10.90%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 24/02/17 26/02/16 27/02/15 25/02/14 28/02/13 -
Price 0.145 0.20 0.255 1.60 1.12 1.13 1.18 -
P/RPS 3.72 4.19 6.52 7.81 4.63 4.29 3.84 -0.52%
P/EPS 17.88 -80.14 33,659.18 -35.48 -186.25 56.62 40.69 -12.80%
EY 5.59 -1.25 0.00 -2.82 -0.54 1.77 2.46 14.65%
DY 0.00 0.00 0.00 0.00 1.79 1.77 2.54 -
P/NAPS 0.48 0.64 0.82 0.94 0.65 0.86 0.92 -10.27%

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