[ASIAFLE] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 33.32%
YoY- -12.65%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 190,224 113,118 59,860 247,112 181,616 122,723 66,630 100.86%
PBT 43,579 26,458 15,643 58,246 43,125 29,790 18,813 74.80%
Tax -5,834 -3,775 -2,373 -7,856 -5,330 -3,456 -3,069 53.27%
NP 37,745 22,683 13,270 50,390 37,795 26,334 15,744 78.84%
-
NP to SH 37,745 22,683 13,270 50,390 37,795 26,334 15,744 78.84%
-
Tax Rate 13.39% 14.27% 15.17% 13.49% 12.36% 11.60% 16.31% -
Total Cost 152,479 90,435 46,590 196,722 143,821 96,389 50,886 107.43%
-
Net Worth 359,600 355,787 361,077 345,098 330,137 329,754 329,982 5.88%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 9,237 - - 26,213 - - - -
Div Payout % 24.47% - - 52.02% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 359,600 355,787 361,077 345,098 330,137 329,754 329,982 5.88%
NOSH 115,471 115,448 115,356 114,971 114,878 114,745 114,585 0.51%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 19.84% 20.05% 22.17% 20.39% 20.81% 21.46% 23.63% -
ROE 10.50% 6.38% 3.68% 14.60% 11.45% 7.99% 4.77% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 164.74 97.98 51.89 214.93 158.09 106.95 58.15 99.83%
EPS 32.69 19.65 11.50 43.83 32.90 22.95 13.74 77.93%
DPS 8.00 0.00 0.00 22.80 0.00 0.00 0.00 -
NAPS 3.1142 3.0818 3.1301 3.0016 2.8738 2.8738 2.8798 5.34%
Adjusted Per Share Value based on latest NOSH - 114,936
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 97.07 57.72 30.54 126.09 92.67 62.62 34.00 100.86%
EPS 19.26 11.57 6.77 25.71 19.29 13.44 8.03 78.89%
DPS 4.71 0.00 0.00 13.38 0.00 0.00 0.00 -
NAPS 1.8349 1.8155 1.8425 1.7609 1.6846 1.6826 1.6838 5.87%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.56 3.50 3.97 4.28 4.50 4.62 4.60 -
P/RPS 2.16 3.57 7.65 1.99 2.85 4.32 7.91 -57.80%
P/EPS 10.89 17.81 34.51 9.77 13.68 20.13 33.48 -52.60%
EY 9.18 5.61 2.90 10.24 7.31 4.97 2.99 110.81%
DY 2.25 0.00 0.00 5.33 0.00 0.00 0.00 -
P/NAPS 1.14 1.14 1.27 1.43 1.57 1.61 1.60 -20.17%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 25/08/11 27/05/11 28/02/11 26/11/10 30/08/10 -
Price 3.75 3.55 3.70 4.01 4.38 4.60 4.23 -
P/RPS 2.28 3.62 7.13 1.87 2.77 4.30 7.27 -53.74%
P/EPS 11.47 18.07 32.16 9.15 13.31 20.04 30.79 -48.13%
EY 8.72 5.53 3.11 10.93 7.51 4.99 3.25 92.74%
DY 2.13 0.00 0.00 5.69 0.00 0.00 0.00 -
P/NAPS 1.20 1.15 1.18 1.34 1.52 1.60 1.47 -12.62%

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