[ASIAFLE] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 50.32%
YoY- 32.18%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 196,343 104,322 365,879 259,781 166,324 83,132 323,384 -28.27%
PBT 33,014 19,047 76,580 58,177 38,476 20,545 56,126 -29.77%
Tax -7,242 -4,077 -16,030 -12,081 -7,816 -3,831 -12,886 -31.87%
NP 25,772 14,970 60,550 46,096 30,660 16,714 43,240 -29.15%
-
NP to SH 25,754 14,961 60,527 46,093 30,663 16,590 42,891 -28.80%
-
Tax Rate 21.94% 21.40% 20.93% 20.77% 20.31% 18.65% 22.96% -
Total Cost 170,571 89,352 305,329 213,685 135,664 66,418 280,144 -28.14%
-
Net Worth 444,362 453,566 271,614 419,740 410,678 405,226 384,861 10.04%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 26,103 10,433 - - 23,731 -
Div Payout % - - 43.13% 22.64% - - 55.33% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 444,362 453,566 271,614 419,740 410,678 405,226 384,861 10.04%
NOSH 117,705 117,525 116,014 115,928 115,840 115,851 115,765 1.11%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.13% 14.35% 16.55% 17.74% 18.43% 20.11% 13.37% -
ROE 5.80% 3.30% 22.28% 10.98% 7.47% 4.09% 11.14% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 166.81 88.77 315.37 224.09 143.58 71.76 279.34 -29.06%
EPS 21.88 12.73 32.58 39.76 26.47 14.32 37.05 -29.58%
DPS 0.00 0.00 22.50 9.00 0.00 0.00 20.50 -
NAPS 3.7752 3.8593 2.3412 3.6207 3.5452 3.4978 3.3245 8.83%
Adjusted Per Share Value based on latest NOSH - 116,015
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 100.19 53.23 186.69 132.56 84.87 42.42 165.01 -28.27%
EPS 13.14 7.63 30.88 23.52 15.65 8.47 21.89 -28.81%
DPS 0.00 0.00 13.32 5.32 0.00 0.00 12.11 -
NAPS 2.2674 2.3144 1.3859 2.1418 2.0955 2.0677 1.9638 10.04%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 7.10 7.00 7.18 4.37 3.86 3.45 3.44 -
P/RPS 4.26 7.89 2.28 1.95 2.69 4.81 1.23 128.73%
P/EPS 32.45 54.99 13.76 10.99 14.58 24.09 9.28 130.20%
EY 3.08 1.82 7.27 9.10 6.86 4.15 10.77 -56.56%
DY 0.00 0.00 3.13 2.06 0.00 0.00 5.96 -
P/NAPS 1.88 1.81 3.07 1.21 1.09 0.99 1.03 49.29%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 6.70 7.31 6.96 6.14 4.28 3.64 3.65 -
P/RPS 4.02 8.24 2.21 2.74 2.98 5.07 1.31 111.02%
P/EPS 30.62 57.42 13.34 15.44 16.17 25.42 9.85 112.85%
EY 3.27 1.74 7.50 6.48 6.18 3.93 10.15 -52.97%
DY 0.00 0.00 3.23 1.47 0.00 0.00 5.62 -
P/NAPS 1.77 1.89 2.97 1.70 1.21 1.04 1.10 37.27%

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