[AASIA] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
14-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 3.02%
YoY- -44.86%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 25,648 25,895 32,058 37,109 35,260 37,948 44,738 -8.84%
PBT -2,637 1,334 9,182 12,866 16,490 15,575 4,475 -
Tax -2,468 -2,781 -3,443 -4,816 -5,462 -5,465 -5,477 -12.43%
NP -5,105 -1,447 5,739 8,050 11,028 10,110 -1,002 31.14%
-
NP to SH -5,530 -3,494 2,503 3,580 6,492 5,023 -5,966 -1.25%
-
Tax Rate - 208.47% 37.50% 37.43% 33.12% 35.09% 122.39% -
Total Cost 30,753 27,342 26,319 29,059 24,232 27,838 45,740 -6.39%
-
Net Worth 201,254 203,435 158,559 153,640 152,833 118,884 115,188 9.73%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 2,397 - 10,782 2,400 2,397 4,197 -
Div Payout % - 0.00% - 301.19% 36.98% 47.74% 0.00% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 201,254 203,435 158,559 153,640 152,833 118,884 115,188 9.73%
NOSH 119,894 119,999 120,816 119,230 120,588 120,462 120,000 -0.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -19.90% -5.59% 17.90% 21.69% 31.28% 26.64% -2.24% -
ROE -2.75% -1.72% 1.58% 2.33% 4.25% 4.23% -5.18% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 21.39 21.58 26.53 31.12 29.24 31.50 37.28 -8.83%
EPS -4.61 -2.91 2.07 3.00 5.38 4.17 -4.97 -1.24%
DPS 0.00 2.00 0.00 9.00 2.00 2.00 3.50 -
NAPS 1.6786 1.6953 1.3124 1.2886 1.2674 0.9869 0.9599 9.75%
Adjusted Per Share Value based on latest NOSH - 119,230
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.70 3.74 4.63 5.36 5.09 5.48 6.46 -8.86%
EPS -0.80 -0.50 0.36 0.52 0.94 0.73 -0.86 -1.19%
DPS 0.00 0.35 0.00 1.56 0.35 0.35 0.61 -
NAPS 0.2907 0.2938 0.229 0.2219 0.2207 0.1717 0.1664 9.73%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.60 1.10 1.16 1.19 1.24 1.20 1.00 -
P/RPS 7.48 5.10 4.37 3.82 4.24 3.81 2.68 18.63%
P/EPS -34.69 -37.78 55.99 39.63 23.03 28.78 -20.11 9.50%
EY -2.88 -2.65 1.79 2.52 4.34 3.47 -4.97 -8.68%
DY 0.00 1.82 0.00 7.56 1.61 1.67 3.50 -
P/NAPS 0.95 0.65 0.88 0.92 0.98 1.22 1.04 -1.49%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 22/05/15 27/05/14 14/05/13 23/05/12 16/05/11 10/05/10 -
Price 1.84 1.07 1.16 1.17 1.13 1.19 1.09 -
P/RPS 8.60 4.96 4.37 3.76 3.86 3.78 2.92 19.70%
P/EPS -39.89 -36.75 55.99 38.97 20.99 28.54 -21.92 10.48%
EY -2.51 -2.72 1.79 2.57 4.76 3.50 -4.56 -9.46%
DY 0.00 1.87 0.00 7.69 1.77 1.68 3.21 -
P/NAPS 1.10 0.63 0.88 0.91 0.89 1.21 1.14 -0.59%

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