[AASIA] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 88.65%
YoY- 191.18%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 6,363 5,875 5,490 9,044 7,770 5,375 8,691 -5.05%
PBT 118 -556 -2,729 4,043 196 1,081 3,993 -44.36%
Tax 2,196 -544 -812 -1,280 -978 -1,114 -1,903 -
NP 2,314 -1,100 -3,541 2,763 -782 -33 2,090 1.70%
-
NP to SH 720 -1,221 -3,419 1,613 -1,769 -734 541 4.87%
-
Tax Rate -1,861.02% - - 31.66% 498.98% 103.05% 47.66% -
Total Cost 4,049 6,975 9,031 6,281 8,552 5,408 6,601 -7.81%
-
Net Worth 204,331 203,236 206,329 153,620 153,963 152,298 117,324 9.67%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 3,610 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 204,331 203,236 206,329 153,620 153,963 152,298 117,324 9.67%
NOSH 659,984 119,705 119,896 120,373 120,340 120,327 120,222 32.78%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 36.37% -18.72% -64.50% 30.55% -10.06% -0.61% 24.05% -
ROE 0.35% -0.60% -1.66% 1.05% -1.15% -0.48% 0.46% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.96 4.91 4.58 7.51 6.46 4.47 7.23 -28.55%
EPS 0.11 -1.02 -2.85 1.34 -1.47 -0.61 0.45 -20.90%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.3096 1.6978 1.7209 1.2762 1.2794 1.2657 0.9759 -17.40%
Adjusted Per Share Value based on latest NOSH - 120,373
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.96 0.89 0.83 1.37 1.18 0.81 1.32 -5.16%
EPS 0.11 -0.19 -0.52 0.24 -0.27 -0.11 0.08 5.44%
DPS 0.00 0.00 0.00 0.00 0.55 0.00 0.00 -
NAPS 0.3096 0.3079 0.3126 0.2328 0.2333 0.2308 0.1778 9.67%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.22 1.10 1.05 1.12 1.20 1.32 1.22 -
P/RPS 22.82 22.41 22.93 14.91 18.59 29.55 16.88 5.14%
P/EPS 201.66 -107.84 -36.82 83.58 -81.63 -216.39 271.11 -4.80%
EY 0.50 -0.93 -2.72 1.20 -1.22 -0.46 0.37 5.14%
DY 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.71 0.65 0.61 0.88 0.94 1.04 1.25 -8.98%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 27/02/15 25/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.255 1.60 1.12 1.13 1.18 1.29 1.13 -
P/RPS 26.45 32.60 24.46 15.04 18.28 28.88 15.63 9.15%
P/EPS 233.74 -156.86 -39.28 84.33 -80.27 -211.48 251.11 -1.18%
EY 0.43 -0.64 -2.55 1.19 -1.25 -0.47 0.40 1.21%
DY 0.00 0.00 0.00 0.00 2.54 0.00 0.00 -
P/NAPS 0.82 0.94 0.65 0.89 0.92 1.02 1.16 -5.61%

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