[ASAS] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 113.21%
YoY- -11.51%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 67,630 75,380 44,270 35,690 25,860 15,928 33,671 59.39%
PBT 22,144 19,600 15,564 8,365 3,696 -2,500 6,778 120.65%
Tax -5,548 -4,924 -3,919 -2,574 -980 -112 -2,438 73.26%
NP 16,596 14,676 11,645 5,790 2,716 -2,612 4,340 145.13%
-
NP to SH 16,596 14,676 11,645 5,790 2,716 -2,612 4,340 145.13%
-
Tax Rate 25.05% 25.12% 25.18% 30.77% 26.52% - 35.97% -
Total Cost 51,034 60,704 32,625 29,900 23,144 18,540 29,331 44.80%
-
Net Worth 356,718 353,523 349,350 340,963 340,456 339,944 338,405 3.58%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 356,718 353,523 349,350 340,963 340,456 339,944 338,405 3.58%
NOSH 190,758 191,093 190,901 190,482 191,267 192,058 191,189 -0.15%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 24.54% 19.47% 26.30% 16.22% 10.50% -16.40% 12.89% -
ROE 4.65% 4.15% 3.33% 1.70% 0.80% -0.77% 1.28% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 35.45 39.45 23.19 18.74 13.52 8.29 17.61 59.63%
EPS 8.70 7.68 6.10 3.04 1.42 -1.36 2.27 145.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.85 1.83 1.79 1.78 1.77 1.77 3.74%
Adjusted Per Share Value based on latest NOSH - 191,346
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 35.46 39.52 23.21 18.71 13.56 8.35 17.65 59.42%
EPS 8.70 7.69 6.10 3.04 1.42 -1.37 2.28 144.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8701 1.8534 1.8315 1.7875 1.7849 1.7822 1.7741 3.58%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.79 0.79 0.63 0.59 0.62 0.58 0.60 -
P/RPS 2.23 2.00 2.72 3.15 4.59 6.99 3.41 -24.71%
P/EPS 9.08 10.29 10.33 19.41 43.66 -42.65 26.43 -51.04%
EY 11.01 9.72 9.68 5.15 2.29 -2.34 3.78 104.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.34 0.33 0.35 0.33 0.34 15.17%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 17/05/10 22/02/10 26/11/09 26/08/09 21/05/09 26/02/09 -
Price 0.75 0.77 0.65 0.62 0.57 0.57 0.60 -
P/RPS 2.12 1.95 2.80 3.31 4.22 6.87 3.41 -27.22%
P/EPS 8.62 10.03 10.66 20.39 40.14 -41.91 26.43 -52.71%
EY 11.60 9.97 9.38 4.90 2.49 -2.39 3.78 111.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.36 0.35 0.32 0.32 0.34 11.47%

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