[AASIA] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 55.03%
YoY- 444.41%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 33,596 35,033 30,952 40,564 42,526 54,107 75,632 -12.64%
PBT 11,444 10,105 11,153 19,800 7,937 7,136 25,467 -12.47%
Tax -3,688 -3,980 -4,722 -6,516 -5,387 -3,942 -5,624 -6.78%
NP 7,756 6,125 6,431 13,284 2,550 3,194 19,843 -14.48%
-
NP to SH 3,887 2,547 2,022 7,787 -2,261 -180 14,703 -19.87%
-
Tax Rate 32.23% 39.39% 42.34% 32.91% 67.87% 55.24% 22.08% -
Total Cost 25,840 28,908 24,521 27,280 39,976 50,913 55,789 -12.03%
-
Net Worth 158,807 154,531 151,296 122,161 117,384 116,383 118,760 4.95%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 2,397 7,212 3,569 2,400 2,397 4,197 12,005 -23.53%
Div Payout % 61.67% 283.18% 176.56% 30.83% 0.00% 0.00% 81.65% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 158,807 154,531 151,296 122,161 117,384 116,383 118,760 4.95%
NOSH 119,855 121,086 118,999 120,048 119,890 119,921 120,106 -0.03%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 23.09% 17.48% 20.78% 32.75% 6.00% 5.90% 26.24% -
ROE 2.45% 1.65% 1.34% 6.37% -1.93% -0.15% 12.38% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 28.03 28.93 26.01 33.79 35.47 45.12 62.97 -12.61%
EPS 3.24 2.10 1.70 6.49 -1.89 -0.15 12.24 -19.86%
DPS 2.00 6.00 3.00 2.00 2.00 3.50 10.00 -23.51%
NAPS 1.325 1.2762 1.2714 1.0176 0.9791 0.9705 0.9888 4.99%
Adjusted Per Share Value based on latest NOSH - 120,048
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 5.09 5.31 4.69 6.15 6.44 8.20 11.46 -12.64%
EPS 0.59 0.39 0.31 1.18 -0.34 -0.03 2.23 -19.86%
DPS 0.36 1.09 0.54 0.36 0.36 0.64 1.82 -23.65%
NAPS 0.2406 0.2341 0.2292 0.1851 0.1779 0.1763 0.1799 4.96%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.15 1.18 1.30 1.23 1.00 1.08 1.10 -
P/RPS 4.10 4.08 5.00 3.64 2.82 2.39 1.75 15.23%
P/EPS 35.46 56.10 76.51 18.96 -53.03 -719.53 8.99 25.68%
EY 2.82 1.78 1.31 5.27 -1.89 -0.14 11.13 -20.44%
DY 1.74 5.08 2.31 1.63 2.00 3.24 9.09 -24.07%
P/NAPS 0.87 0.92 1.02 1.21 1.02 1.11 1.11 -3.97%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 30/08/13 24/08/12 26/08/11 25/08/10 28/08/09 26/08/08 -
Price 1.13 1.21 1.20 1.22 0.98 1.05 1.03 -
P/RPS 4.03 4.18 4.61 3.61 2.76 2.33 1.64 16.15%
P/EPS 34.84 57.52 70.62 18.81 -51.96 -699.54 8.41 26.71%
EY 2.87 1.74 1.42 5.32 -1.92 -0.14 11.89 -21.08%
DY 1.77 4.96 2.50 1.64 2.04 3.33 9.71 -24.69%
P/NAPS 0.85 0.95 0.94 1.20 1.00 1.08 1.04 -3.30%

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