[AASIA] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 55.02%
YoY- 49.94%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 8,025 7,449 7,846 7,735 8,928 12,911 9,403 -2.60%
PBT 2,195 419 435 3,556 2,933 7,407 5,049 -12.95%
Tax -1,106 -797 -1,000 -1,055 -1,080 -1,470 -1,302 -2.68%
NP 1,089 -378 -565 2,501 1,853 5,937 3,747 -18.59%
-
NP to SH 224 -820 -916 1,282 855 4,563 2,075 -30.97%
-
Tax Rate 50.39% 190.21% 229.89% 29.67% 36.82% 19.85% 25.79% -
Total Cost 6,936 7,827 8,411 5,234 7,075 6,974 5,656 3.45%
-
Net Worth 202,417 202,483 202,315 156,955 153,671 154,529 122,329 8.74%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - 3,602 - -
Div Payout % - - - - - 78.95% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 202,417 202,483 202,315 156,955 153,671 154,529 122,329 8.74%
NOSH 659,984 659,984 120,526 119,813 120,422 120,078 119,942 32.83%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 13.57% -5.07% -7.20% 32.33% 20.75% 45.98% 39.85% -
ROE 0.11% -0.40% -0.45% 0.82% 0.56% 2.95% 1.70% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.22 1.13 6.51 6.46 7.41 10.75 7.84 -26.63%
EPS 0.03 -0.12 -0.76 1.07 0.71 3.80 1.73 -49.09%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.3067 0.3068 1.6786 1.31 1.2761 1.2869 1.0199 -18.13%
Adjusted Per Share Value based on latest NOSH - 119,813
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.16 1.08 1.13 1.12 1.29 1.86 1.36 -2.61%
EPS 0.03 -0.12 -0.13 0.19 0.12 0.66 0.30 -31.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.52 0.00 -
NAPS 0.2924 0.2925 0.2922 0.2267 0.222 0.2232 0.1767 8.74%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.22 0.23 1.05 1.10 1.12 1.16 1.02 -
P/RPS 18.09 20.38 16.13 17.04 15.11 10.79 13.01 5.64%
P/EPS 648.20 -185.12 -138.16 102.80 157.75 30.53 58.96 49.06%
EY 0.15 -0.54 -0.72 0.97 0.63 3.28 1.70 -33.25%
DY 0.00 0.00 0.00 0.00 0.00 2.59 0.00 -
P/NAPS 0.72 0.75 0.63 0.84 0.88 0.90 1.00 -5.32%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 23/11/16 26/11/15 20/11/14 28/11/13 19/11/12 22/11/11 -
Price 0.20 0.215 1.04 1.14 1.14 1.12 1.24 -
P/RPS 16.45 19.05 15.98 17.66 15.38 10.42 15.82 0.65%
P/EPS 589.27 -173.04 -136.84 106.54 160.56 29.47 71.68 42.01%
EY 0.17 -0.58 -0.73 0.94 0.62 3.39 1.40 -29.60%
DY 0.00 0.00 0.00 0.00 0.00 2.68 0.00 -
P/NAPS 0.65 0.70 0.62 0.87 0.89 0.87 1.22 -9.95%

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