[AASIA] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -22.95%
YoY- -54.2%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 24,583 28,849 32,324 36,855 38,497 35,913 45,184 -9.64%
PBT -2,931 5,295 9,478 12,626 18,479 14,457 2,537 -
Tax -2,186 -3,195 -3,892 -4,754 -5,816 -5,233 -4,951 -12.73%
NP -5,117 2,100 5,586 7,872 12,663 9,224 -2,414 13.33%
-
NP to SH -5,448 -718 2,221 3,475 7,588 4,358 -6,784 -3.58%
-
Tax Rate - 60.34% 41.06% 37.65% 31.47% 36.20% 195.15% -
Total Cost 29,700 26,749 26,738 28,983 25,834 26,689 47,598 -7.55%
-
Net Worth 203,236 206,329 153,620 153,963 152,298 117,324 114,906 9.96%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 2,397 - 10,782 2,400 2,397 4,197 -
Div Payout % - 0.00% - 310.29% 31.64% 55.02% 0.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 203,236 206,329 153,620 153,963 152,298 117,324 114,906 9.96%
NOSH 119,705 119,896 120,373 120,340 120,327 120,222 120,169 -0.06%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -20.82% 7.28% 17.28% 21.36% 32.89% 25.68% -5.34% -
ROE -2.68% -0.35% 1.45% 2.26% 4.98% 3.71% -5.90% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 20.54 24.06 26.85 30.63 31.99 29.87 37.60 -9.58%
EPS -4.55 -0.60 1.85 2.89 6.31 3.62 -5.65 -3.54%
DPS 0.00 2.00 0.00 9.00 2.00 2.00 3.50 -
NAPS 1.6978 1.7209 1.2762 1.2794 1.2657 0.9759 0.9562 10.03%
Adjusted Per Share Value based on latest NOSH - 120,340
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.72 4.37 4.90 5.58 5.83 5.44 6.85 -9.67%
EPS -0.83 -0.11 0.34 0.53 1.15 0.66 -1.03 -3.53%
DPS 0.00 0.36 0.00 1.63 0.36 0.36 0.64 -
NAPS 0.3079 0.3126 0.2328 0.2333 0.2308 0.1778 0.1741 9.96%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.10 1.05 1.12 1.20 1.32 1.22 1.10 -
P/RPS 5.36 4.36 4.17 3.92 4.13 4.08 2.93 10.58%
P/EPS -24.17 -175.34 60.70 41.56 20.93 33.66 -19.49 3.65%
EY -4.14 -0.57 1.65 2.41 4.78 2.97 -5.13 -3.50%
DY 0.00 1.90 0.00 7.50 1.52 1.64 3.18 -
P/NAPS 0.65 0.61 0.88 0.94 1.04 1.25 1.15 -9.06%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 25/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.60 1.12 1.13 1.18 1.29 1.13 1.02 -
P/RPS 7.79 4.65 4.21 3.85 4.03 3.78 2.71 19.23%
P/EPS -35.16 -187.03 61.24 40.86 20.46 31.17 -18.07 11.72%
EY -2.84 -0.53 1.63 2.45 4.89 3.21 -5.53 -10.50%
DY 0.00 1.79 0.00 7.63 1.55 1.77 3.43 -
P/NAPS 0.94 0.65 0.89 0.92 1.02 1.16 1.07 -2.13%

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