[ASAS] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -61.72%
YoY- -61.27%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 28,253 27,527 29,807 17,373 21,632 14,970 18,845 30.95%
PBT 8,144 9,526 8,676 4,664 9,623 6,172 4,900 40.26%
Tax -1,894 -2,383 -2,170 -1,731 -2,235 -1,543 -1,231 33.23%
NP 6,250 7,143 6,506 2,933 7,388 4,629 3,669 42.58%
-
NP to SH 6,250 7,143 6,506 2,828 7,388 4,629 3,669 42.58%
-
Tax Rate 23.26% 25.02% 25.01% 37.11% 23.23% 25.00% 25.12% -
Total Cost 22,003 20,384 23,301 14,440 14,244 10,341 15,176 28.07%
-
Net Worth 380,351 381,978 373,951 354,418 364,627 356,223 353,523 4.99%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 9,181 - - - -
Div Payout % - - - 324.68% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 380,351 381,978 373,951 354,418 364,627 356,223 353,523 4.99%
NOSH 191,131 190,989 190,791 183,636 190,904 190,493 191,093 0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 22.12% 25.95% 21.83% 16.88% 34.15% 30.92% 19.47% -
ROE 1.64% 1.87% 1.74% 0.80% 2.03% 1.30% 1.04% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 14.78 14.41 15.62 9.46 11.33 7.86 9.86 30.94%
EPS 3.27 3.74 3.41 1.54 3.87 2.43 1.92 42.56%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.99 2.00 1.96 1.93 1.91 1.87 1.85 4.97%
Adjusted Per Share Value based on latest NOSH - 183,636
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 14.81 14.43 15.63 9.11 11.34 7.85 9.88 30.94%
EPS 3.28 3.74 3.41 1.48 3.87 2.43 1.92 42.85%
DPS 0.00 0.00 0.00 4.81 0.00 0.00 0.00 -
NAPS 1.994 2.0025 1.9605 1.8581 1.9116 1.8675 1.8534 4.99%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.92 1.03 0.92 0.90 0.78 0.79 0.79 -
P/RPS 6.22 7.15 5.89 9.51 6.88 10.05 8.01 -15.50%
P/EPS 28.13 27.54 26.98 58.44 20.16 32.51 41.15 -22.38%
EY 3.55 3.63 3.71 1.71 4.96 3.08 2.43 28.72%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.47 0.47 0.41 0.42 0.43 4.59%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 15/08/11 20/05/11 21/02/11 08/11/10 16/08/10 17/05/10 -
Price 1.09 1.00 0.95 0.97 0.90 0.75 0.77 -
P/RPS 7.37 6.94 6.08 10.25 7.94 9.54 7.81 -3.78%
P/EPS 33.33 26.74 27.86 62.99 23.26 30.86 40.10 -11.58%
EY 3.00 3.74 3.59 1.59 4.30 3.24 2.49 13.21%
DY 0.00 0.00 0.00 5.15 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.48 0.50 0.47 0.40 0.42 19.67%

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