[ASAS] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
12-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -55.41%
YoY- -13.94%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 30,000 29,840 27,949 25,442 46,021 36,463 26,460 8.73%
PBT 8,503 7,067 1,091 6,800 16,125 12,132 5,824 28.72%
Tax -2,115 -1,810 -371 -1,421 -4,062 -3,042 -2,181 -2.02%
NP 6,388 5,257 720 5,379 12,063 9,090 3,643 45.46%
-
NP to SH 6,388 5,257 720 5,379 12,063 9,090 3,643 45.46%
-
Tax Rate 24.87% 25.61% 34.01% 20.90% 25.19% 25.07% 37.45% -
Total Cost 23,612 24,583 27,229 20,063 33,958 27,373 22,817 2.31%
-
Net Worth 415,696 409,512 401,684 404,378 406,553 393,390 383,373 5.54%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 9,473 - - - 9,536 -
Div Payout % - - 1,315.79% - - - 261.78% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 415,696 409,512 401,684 404,378 406,553 393,390 383,373 5.54%
NOSH 190,686 190,471 189,473 190,744 190,870 190,966 190,732 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 21.29% 17.62% 2.58% 21.14% 26.21% 24.93% 13.77% -
ROE 1.54% 1.28% 0.18% 1.33% 2.97% 2.31% 0.95% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.73 15.67 14.75 13.34 24.11 19.09 13.87 8.75%
EPS 3.35 2.76 0.38 2.82 6.32 4.76 1.91 45.48%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.18 2.15 2.12 2.12 2.13 2.06 2.01 5.56%
Adjusted Per Share Value based on latest NOSH - 190,744
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.73 15.64 14.65 13.34 24.13 19.12 13.87 8.75%
EPS 3.35 2.76 0.38 2.82 6.32 4.77 1.91 45.48%
DPS 0.00 0.00 4.97 0.00 0.00 0.00 5.00 -
NAPS 2.1793 2.1469 2.1059 2.12 2.1314 2.0624 2.0099 5.54%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.63 1.43 1.48 1.55 1.35 1.08 1.05 -
P/RPS 10.36 9.13 10.03 11.62 5.60 5.66 7.57 23.28%
P/EPS 48.66 51.81 389.47 54.96 21.36 22.69 54.97 -7.81%
EY 2.06 1.93 0.26 1.82 4.68 4.41 1.82 8.61%
DY 0.00 0.00 3.38 0.00 0.00 0.00 4.76 -
P/NAPS 0.75 0.67 0.70 0.73 0.63 0.52 0.52 27.68%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 13/05/13 20/02/13 12/11/12 14/08/12 22/05/12 24/02/12 -
Price 1.72 1.70 1.41 1.52 1.57 1.22 1.07 -
P/RPS 10.93 10.85 9.56 11.40 6.51 6.39 7.71 26.22%
P/EPS 51.34 61.59 371.05 53.90 24.84 25.63 56.02 -5.65%
EY 1.95 1.62 0.27 1.86 4.03 3.90 1.79 5.87%
DY 0.00 0.00 3.55 0.00 0.00 0.00 4.67 -
P/NAPS 0.79 0.79 0.67 0.72 0.74 0.59 0.53 30.51%

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