[AASIA] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[AASIA] ASTRAL ASIA BHD

Announcement Date

24-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- -68.85%

YoY- -74.03%

Quarter Report

AASIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	24,087	33,596	35,033	30,952	40,564	42,526	54,107	-12.61%
YoY %	-28.30%	-4.10%	13.18%	-23.70%	-4.61%	-21.40%	-	-
Horiz. %	44.52%	62.09%	64.75%	57.21%	74.97%	78.60%	100.00%	-
PBT	-1,836	11,444	10,105	11,153	19,800	7,937	7,136	-
YoY %	-116.04%	13.25%	-9.40%	-43.67%	149.46%	11.22%	-	-
Horiz. %	-25.73%	160.37%	141.61%	156.29%	277.47%	111.22%	100.00%	-
Tax	-2,329	-3,688	-3,980	-4,722	-6,516	-5,387	-3,942	-8.39%
YoY %	36.85%	7.34%	15.71%	27.53%	-20.96%	-36.66%	-	-
Horiz. %	59.08%	93.56%	100.96%	119.79%	165.30%	136.66%	100.00%	-
NP	-4,165	7,756	6,125	6,431	13,284	2,550	3,194	-
YoY %	-153.70%	26.63%	-4.76%	-51.59%	420.94%	-20.16%	-	-
Horiz. %	-130.40%	242.83%	191.77%	201.35%	415.90%	79.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-5,408	3,887	2,547	2,022	7,787	-2,261	-180	76.27%
YoY %	-239.13%	52.61%	25.96%	-74.03%	444.41%	-1,156.11%	-	-
Horiz. %	3,004.44%	-2,159.44%	-1,415.00%	-1,123.33%	-4,326.11%	1,256.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	32.23%	39.39%	42.34%	32.91%	67.87%	55.24%	-
YoY %	-	-18.18%	-6.97%	28.65%	-51.51%	22.86%	-	-
Horiz. %	-	58.35%	71.31%	76.65%	59.58%	122.86%	100.00%	-
Total Cost	28,252	25,840	28,908	24,521	27,280	39,976	50,913	-9.34%
YoY %	9.33%	-10.61%	17.89%	-10.11%	-31.76%	-21.48%	-	-
Horiz. %	55.49%	50.75%	56.78%	48.16%	53.58%	78.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	201,417	158,807	154,531	151,296	122,161	117,384	116,383	9.56%
YoY %	26.83%	2.77%	2.14%	23.85%	4.07%	0.86%	-	-
Horiz. %	173.06%	136.45%	132.78%	130.00%	104.96%	100.86%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	2,397	7,212	3,569	2,400	2,397	4,197	-
YoY %	-	-66.76%	102.07%	48.71%	0.13%	-42.89%	-	-
Horiz. %	-	57.11%	171.84%	85.04%	57.18%	57.11%	100.00%	-
Div Payout %	-	61.67%	283.18%	176.56%	30.83%	0.00%	0.00%	-
YoY %	-	-78.22%	60.39%	472.69%	0.00%	0.00%	-	-
Horiz. %	-	200.03%	918.52%	572.69%	100.00%	-	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	201,417	158,807	154,531	151,296	122,161	117,384	116,383	9.56%
YoY %	26.83%	2.77%	2.14%	23.85%	4.07%	0.86%	-	-
Horiz. %	173.06%	136.45%	132.78%	130.00%	104.96%	100.86%	100.00%	-
NOSH	119,450	119,855	121,086	118,999	120,048	119,890	119,921	-0.06%
YoY %	-0.34%	-1.02%	1.75%	-0.87%	0.13%	-0.03%	-	-
Horiz. %	99.61%	99.94%	100.97%	99.23%	100.11%	99.97%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	-17.29%	23.09%	17.48%	20.78%	32.75%	6.00%	5.90%	-
YoY %	-174.88%	32.09%	-15.88%	-36.55%	445.83%	1.69%	-	-
Horiz. %	-293.05%	391.36%	296.27%	352.20%	555.08%	101.69%	100.00%	-
ROE	-2.68%	2.45%	1.65%	1.34%	6.37%	-1.93%	-0.15%	-
YoY %	-209.39%	48.48%	23.13%	-78.96%	430.05%	-1,186.67%	-	-
Horiz. %	1,786.67%	-1,633.33%	-1,100.00%	-893.33%	-4,246.67%	1,286.67%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	20.16	28.03	28.93	26.01	33.79	35.47	45.12	-12.55%
YoY %	-28.08%	-3.11%	11.23%	-23.02%	-4.74%	-21.39%	-	-
Horiz. %	44.68%	62.12%	64.12%	57.65%	74.89%	78.61%	100.00%	-
EPS	-4.53	3.24	2.10	1.70	6.49	-1.89	-0.15	76.42%
YoY %	-239.81%	54.29%	23.53%	-73.81%	443.39%	-1,160.00%	-	-
Horiz. %	3,020.00%	-2,160.00%	-1,400.00%	-1,133.33%	-4,326.67%	1,260.00%	100.00%	-
DPS	0.00	2.00	6.00	3.00	2.00	2.00	3.50	-
YoY %	0.00%	-66.67%	100.00%	50.00%	0.00%	-42.86%	-	-
Horiz. %	0.00%	57.14%	171.43%	85.71%	57.14%	57.14%	100.00%	-
NAPS	1.6862	1.325	1.2762	1.2714	1.0176	0.9791	0.9705	9.63%
YoY %	27.26%	3.82%	0.38%	24.94%	3.93%	0.89%	-	-
Horiz. %	173.75%	136.53%	131.50%	131.00%	104.85%	100.89%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 118,999
RPS	3.65	5.09	5.31	4.69	6.15	6.44	8.20	-12.61%
YoY %	-28.29%	-4.14%	13.22%	-23.74%	-4.50%	-21.46%	-	-
Horiz. %	44.51%	62.07%	64.76%	57.20%	75.00%	78.54%	100.00%	-
EPS	-0.82	0.59	0.39	0.31	1.18	-0.34	-0.03	73.51%
YoY %	-238.98%	51.28%	25.81%	-73.73%	447.06%	-1,033.33%	-	-
Horiz. %	2,733.33%	-1,966.67%	-1,300.00%	-1,033.33%	-3,933.33%	1,133.33%	100.00%	-
DPS	0.00	0.36	1.09	0.54	0.36	0.36	0.64	-
YoY %	0.00%	-66.97%	101.85%	50.00%	0.00%	-43.75%	-	-
Horiz. %	0.00%	56.25%	170.31%	84.38%	56.25%	56.25%	100.00%	-
NAPS	0.3052	0.2406	0.2341	0.2292	0.1851	0.1779	0.1763	9.57%
YoY %	26.85%	2.78%	2.14%	23.82%	4.05%	0.91%	-	-
Horiz. %	173.11%	136.47%	132.79%	130.01%	104.99%	100.91%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.10	1.15	1.18	1.30	1.23	1.00	1.08	-
P/RPS	5.46	4.10	4.08	5.00	3.64	2.82	2.39	14.75%
YoY %	33.17%	0.49%	-18.40%	37.36%	29.08%	17.99%	-	-
Horiz. %	228.45%	171.55%	170.71%	209.21%	152.30%	117.99%	100.00%	-
P/EPS	-24.30	35.46	56.10	76.51	18.96	-53.03	-719.53	-43.13%
YoY %	-168.53%	-36.79%	-26.68%	303.53%	135.75%	92.63%	-	-
Horiz. %	3.38%	-4.93%	-7.80%	-10.63%	-2.64%	7.37%	100.00%	-
EY	-4.12	2.82	1.78	1.31	5.27	-1.89	-0.14	75.66%
YoY %	-246.10%	58.43%	35.88%	-75.14%	378.84%	-1,250.00%	-	-
Horiz. %	2,942.86%	-2,014.29%	-1,271.43%	-935.71%	-3,764.29%	1,350.00%	100.00%	-
DY	0.00	1.74	5.08	2.31	1.63	2.00	3.24	-
YoY %	0.00%	-65.75%	119.91%	41.72%	-18.50%	-38.27%	-	-
Horiz. %	0.00%	53.70%	156.79%	71.30%	50.31%	61.73%	100.00%	-
P/NAPS	0.65	0.87	0.92	1.02	1.21	1.02	1.11	-8.52%
YoY %	-25.29%	-5.43%	-9.80%	-15.70%	18.63%	-8.11%	-	-
Horiz. %	58.56%	78.38%	82.88%	91.89%	109.01%	91.89%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	26/08/14	30/08/13	24/08/12	26/08/11	25/08/10	28/08/09	-
Price	1.00	1.13	1.21	1.20	1.22	0.98	1.05	-
P/RPS	4.96	4.03	4.18	4.61	3.61	2.76	2.33	13.41%
YoY %	23.08%	-3.59%	-9.33%	27.70%	30.80%	18.45%	-	-
Horiz. %	212.88%	172.96%	179.40%	197.85%	154.94%	118.45%	100.00%	-
P/EPS	-22.09	34.84	57.52	70.62	18.81	-51.96	-699.54	-43.76%
YoY %	-163.40%	-39.43%	-18.55%	275.44%	136.20%	92.57%	-	-
Horiz. %	3.16%	-4.98%	-8.22%	-10.10%	-2.69%	7.43%	100.00%	-
EY	-4.53	2.87	1.74	1.42	5.32	-1.92	-0.14	78.46%
YoY %	-257.84%	64.94%	22.54%	-73.31%	377.08%	-1,271.43%	-	-
Horiz. %	3,235.71%	-2,050.00%	-1,242.86%	-1,014.29%	-3,800.00%	1,371.43%	100.00%	-
DY	0.00	1.77	4.96	2.50	1.64	2.04	3.33	-
YoY %	0.00%	-64.31%	98.40%	52.44%	-19.61%	-38.74%	-	-
Horiz. %	0.00%	53.15%	148.95%	75.08%	49.25%	61.26%	100.00%	-
P/NAPS	0.59	0.85	0.95	0.94	1.20	1.00	1.08	-9.58%
YoY %	-30.59%	-10.53%	1.06%	-21.67%	20.00%	-7.41%	-	-
Horiz. %	54.63%	78.70%	87.96%	87.04%	111.11%	92.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos