[ASIAFLE] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
30-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -69.62%
YoY- 38.3%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 107,408 74,653 47,149 22,836 90,836 66,741 44,735 79.20%
PBT 35,347 25,881 16,675 8,459 27,923 20,290 13,277 91.97%
Tax -7,282 -5,295 -3,305 -2,024 -6,741 -4,805 -3,262 70.72%
NP 28,065 20,586 13,370 6,435 21,182 15,485 10,015 98.64%
-
NP to SH 28,065 20,586 13,370 6,435 21,182 15,485 10,015 98.64%
-
Tax Rate 20.60% 20.46% 19.82% 23.93% 24.14% 23.68% 24.57% -
Total Cost 79,343 54,067 33,779 16,401 69,654 51,256 34,720 73.40%
-
Net Worth 134,916 126,979 123,956 124,529 116,808 116,339 110,829 13.99%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 17,097 6,805 - - 12,050 3,366 - -
Div Payout % 60.92% 33.06% - - 56.89% 21.74% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 134,916 126,979 123,956 124,529 116,808 116,339 110,829 13.99%
NOSH 68,388 68,052 67,661 67,594 66,946 67,326 67,169 1.20%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 26.13% 27.58% 28.36% 28.18% 23.32% 23.20% 22.39% -
ROE 20.80% 16.21% 10.79% 5.17% 18.13% 13.31% 9.04% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 157.06 109.70 69.68 33.78 135.68 99.13 66.60 77.07%
EPS 41.04 30.25 19.76 9.52 31.64 23.00 14.91 96.28%
DPS 25.00 10.00 0.00 0.00 18.00 5.00 0.00 -
NAPS 1.9728 1.8659 1.832 1.8423 1.7448 1.728 1.65 12.63%
Adjusted Per Share Value based on latest NOSH - 67,594
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 54.81 38.09 24.06 11.65 46.35 34.06 22.83 79.19%
EPS 14.32 10.50 6.82 3.28 10.81 7.90 5.11 98.64%
DPS 8.72 3.47 0.00 0.00 6.15 1.72 0.00 -
NAPS 0.6884 0.6479 0.6325 0.6354 0.596 0.5936 0.5655 13.99%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 26/02/04 27/11/03 30/08/03 30/05/03 28/02/03 10/12/02 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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
Post a Comment