[AASIA] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -14.44%
YoY- 29.25%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 25,895 32,058 37,109 35,260 37,948 44,738 71,199 -15.50%
PBT 1,334 9,182 12,866 16,490 15,575 4,475 16,320 -34.10%
Tax -2,781 -3,443 -4,816 -5,462 -5,465 -5,477 -4,942 -9.13%
NP -1,447 5,739 8,050 11,028 10,110 -1,002 11,378 -
-
NP to SH -3,494 2,503 3,580 6,492 5,023 -5,966 7,000 -
-
Tax Rate 208.47% 37.50% 37.43% 33.12% 35.09% 122.39% 30.28% -
Total Cost 27,342 26,319 29,059 24,232 27,838 45,740 59,821 -12.22%
-
Net Worth 203,435 158,559 153,640 152,833 118,884 115,188 124,864 8.47%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 2,397 - 10,782 2,400 2,397 4,197 6,005 -14.18%
Div Payout % 0.00% - 301.19% 36.98% 47.74% 0.00% 85.79% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 203,435 158,559 153,640 152,833 118,884 115,188 124,864 8.47%
NOSH 119,999 120,816 119,230 120,588 120,462 120,000 121,333 -0.18%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -5.59% 17.90% 21.69% 31.28% 26.64% -2.24% 15.98% -
ROE -1.72% 1.58% 2.33% 4.25% 4.23% -5.18% 5.61% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 21.58 26.53 31.12 29.24 31.50 37.28 58.68 -15.35%
EPS -2.91 2.07 3.00 5.38 4.17 -4.97 5.77 -
DPS 2.00 0.00 9.00 2.00 2.00 3.50 5.00 -14.15%
NAPS 1.6953 1.3124 1.2886 1.2674 0.9869 0.9599 1.0291 8.67%
Adjusted Per Share Value based on latest NOSH - 120,588
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.74 4.63 5.36 5.09 5.48 6.46 10.28 -15.50%
EPS -0.50 0.36 0.52 0.94 0.73 -0.86 1.01 -
DPS 0.35 0.00 1.56 0.35 0.35 0.61 0.87 -14.07%
NAPS 0.2938 0.229 0.2219 0.2207 0.1717 0.1664 0.1803 8.47%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.10 1.16 1.19 1.24 1.20 1.00 0.95 -
P/RPS 5.10 4.37 3.82 4.24 3.81 2.68 1.62 21.05%
P/EPS -37.78 55.99 39.63 23.03 28.78 -20.11 16.47 -
EY -2.65 1.79 2.52 4.34 3.47 -4.97 6.07 -
DY 1.82 0.00 7.56 1.61 1.67 3.50 5.26 -16.20%
P/NAPS 0.65 0.88 0.92 0.98 1.22 1.04 0.92 -5.62%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 27/05/14 14/05/13 23/05/12 16/05/11 10/05/10 05/05/09 -
Price 1.07 1.16 1.17 1.13 1.19 1.09 0.96 -
P/RPS 4.96 4.37 3.76 3.86 3.78 2.92 1.64 20.24%
P/EPS -36.75 55.99 38.97 20.99 28.54 -21.92 16.64 -
EY -2.72 1.79 2.57 4.76 3.50 -4.56 6.01 -
DY 1.87 0.00 7.69 1.77 1.68 3.21 5.21 -15.69%
P/NAPS 0.63 0.88 0.91 0.89 1.21 1.14 0.93 -6.28%

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