[ASIAFLE] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 74.55%
YoY- -2.34%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 66,630 267,446 194,769 123,886 62,200 299,323 231,255 -56.47%
PBT 18,813 66,016 52,983 33,140 18,886 75,983 57,335 -52.52%
Tax -3,069 -8,327 -6,958 -5,764 -3,202 349 -1,737 46.30%
NP 15,744 57,689 46,025 27,376 15,684 76,332 55,598 -56.97%
-
NP to SH 15,744 57,689 40,968 27,376 15,684 76,332 55,598 -56.97%
-
Tax Rate 16.31% 12.61% 13.13% 17.39% 16.95% -0.46% 3.03% -
Total Cost 50,886 209,757 148,744 96,510 46,516 222,991 175,657 -56.31%
-
Net Worth 329,982 317,552 276,320 299,012 297,745 280,173 259,945 17.29%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 32,011 12,204 - - 28,418 11,362 -
Div Payout % - 55.49% 29.79% - - 37.23% 20.44% -
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 329,982 317,552 276,320 299,012 297,745 280,173 259,945 17.29%
NOSH 114,585 114,326 101,708 114,161 113,982 113,674 113,627 0.56%
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 23.63% 21.57% 23.63% 22.10% 25.22% 25.50% 24.04% -
ROE 4.77% 18.17% 14.83% 9.16% 5.27% 27.24% 21.39% -
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 58.15 233.93 191.50 108.52 54.57 263.32 203.52 -56.71%
EPS 13.74 50.46 40.28 23.98 13.76 67.15 48.93 -57.21%
DPS 0.00 28.00 12.00 0.00 0.00 25.00 10.00 -
NAPS 2.8798 2.7776 2.7168 2.6192 2.6122 2.4647 2.2877 16.63%
Adjusted Per Share Value based on latest NOSH - 114,068
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 34.00 136.47 99.38 63.22 31.74 152.74 118.00 -56.47%
EPS 8.03 29.44 20.90 13.97 8.00 38.95 28.37 -56.99%
DPS 0.00 16.33 6.23 0.00 0.00 14.50 5.80 -
NAPS 1.6838 1.6204 1.41 1.5258 1.5193 1.4296 1.3264 17.29%
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 4.60 5.05 5.19 4.93 5.15 4.52 4.70 -
P/RPS 7.91 2.16 2.71 4.54 9.44 1.72 2.31 127.69%
P/EPS 33.48 10.01 12.88 20.56 37.43 6.73 9.61 130.33%
EY 2.99 9.99 7.76 4.86 2.67 14.86 10.41 -56.56%
DY 0.00 5.54 2.31 0.00 0.00 5.53 2.13 -
P/NAPS 1.60 1.82 1.91 1.88 1.97 1.83 2.05 -15.26%
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 30/08/10 27/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 4.23 4.50 5.05 5.10 5.10 4.96 4.52 -
P/RPS 7.27 1.92 2.64 4.70 9.35 1.88 2.22 121.00%
P/EPS 30.79 8.92 12.54 21.27 37.06 7.39 9.24 123.58%
EY 3.25 11.21 7.98 4.70 2.70 13.54 10.83 -55.27%
DY 0.00 6.22 2.38 0.00 0.00 5.04 2.21 -
P/NAPS 1.47 1.62 1.86 1.95 1.95 2.01 1.98 -18.05%

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