[ASAS] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 149.52%
YoY- 39.72%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 27,949 25,442 46,021 36,463 26,460 28,253 27,527 1.01%
PBT 1,091 6,800 16,125 12,132 5,824 8,144 9,526 -76.26%
Tax -371 -1,421 -4,062 -3,042 -2,181 -1,894 -2,383 -70.89%
NP 720 5,379 12,063 9,090 3,643 6,250 7,143 -78.19%
-
NP to SH 720 5,379 12,063 9,090 3,643 6,250 7,143 -78.19%
-
Tax Rate 34.01% 20.90% 25.19% 25.07% 37.45% 23.26% 25.02% -
Total Cost 27,229 20,063 33,958 27,373 22,817 22,003 20,384 21.18%
-
Net Worth 401,684 404,378 406,553 393,390 383,373 380,351 381,978 3.39%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 9,473 - - - 9,536 - - -
Div Payout % 1,315.79% - - - 261.78% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 401,684 404,378 406,553 393,390 383,373 380,351 381,978 3.39%
NOSH 189,473 190,744 190,870 190,966 190,732 191,131 190,989 -0.52%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.58% 21.14% 26.21% 24.93% 13.77% 22.12% 25.95% -
ROE 0.18% 1.33% 2.97% 2.31% 0.95% 1.64% 1.87% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.75 13.34 24.11 19.09 13.87 14.78 14.41 1.55%
EPS 0.38 2.82 6.32 4.76 1.91 3.27 3.74 -78.07%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.12 2.12 2.13 2.06 2.01 1.99 2.00 3.94%
Adjusted Per Share Value based on latest NOSH - 190,966
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.65 13.34 24.13 19.12 13.87 14.81 14.43 1.00%
EPS 0.38 2.82 6.32 4.77 1.91 3.28 3.74 -78.07%
DPS 4.97 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.1059 2.12 2.1314 2.0624 2.0099 1.994 2.0025 3.39%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.48 1.55 1.35 1.08 1.05 0.92 1.03 -
P/RPS 10.03 11.62 5.60 5.66 7.57 6.22 7.15 25.18%
P/EPS 389.47 54.96 21.36 22.69 54.97 28.13 27.54 480.12%
EY 0.26 1.82 4.68 4.41 1.82 3.55 3.63 -82.61%
DY 3.38 0.00 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 0.70 0.73 0.63 0.52 0.52 0.46 0.52 21.80%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 12/11/12 14/08/12 22/05/12 24/02/12 15/11/11 15/08/11 -
Price 1.41 1.52 1.57 1.22 1.07 1.09 1.00 -
P/RPS 9.56 11.40 6.51 6.39 7.71 7.37 6.94 23.68%
P/EPS 371.05 53.90 24.84 25.63 56.02 33.33 26.74 472.86%
EY 0.27 1.86 4.03 3.90 1.79 3.00 3.74 -82.52%
DY 3.55 0.00 0.00 0.00 4.67 0.00 0.00 -
P/NAPS 0.67 0.72 0.74 0.59 0.53 0.55 0.50 21.43%

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