[ASAS] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -59.35%
YoY- -75.8%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 44,270 31,377 23,853 27,608 33,671 38,332 42,932 2.06%
PBT 15,564 6,262 2,331 3,600 6,778 9,307 11,873 19.71%
Tax -3,919 -2,487 -1,412 -1,836 -2,438 -2,672 -3,263 12.95%
NP 11,645 3,775 919 1,764 4,340 6,635 8,610 22.23%
-
NP to SH 11,645 3,775 919 1,764 4,340 6,635 8,610 22.23%
-
Tax Rate 25.18% 39.72% 60.57% 51.00% 35.97% 28.71% 27.48% -
Total Cost 32,625 27,602 22,934 25,844 29,331 31,697 34,322 -3.31%
-
Net Worth 348,894 342,509 340,912 339,944 335,119 326,185 339,269 1.87%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 348,894 342,509 340,912 339,944 335,119 326,185 339,269 1.87%
NOSH 190,652 191,346 191,523 192,058 189,333 184,285 191,677 -0.35%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 26.30% 12.03% 3.85% 6.39% 12.89% 17.31% 20.05% -
ROE 3.34% 1.10% 0.27% 0.52% 1.30% 2.03% 2.54% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 23.22 16.40 12.45 14.37 17.78 20.80 22.40 2.41%
EPS 6.11 1.97 0.48 0.92 2.29 3.60 4.49 22.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.79 1.78 1.77 1.77 1.77 1.77 2.24%
Adjusted Per Share Value based on latest NOSH - 192,058
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 23.21 16.45 12.51 14.47 17.65 20.10 22.51 2.05%
EPS 6.10 1.98 0.48 0.92 2.28 3.48 4.51 22.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8291 1.7956 1.7873 1.7822 1.7569 1.71 1.7786 1.87%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.63 0.59 0.62 0.58 0.60 0.68 0.76 -
P/RPS 2.71 3.60 4.98 4.03 3.37 3.27 3.39 -13.82%
P/EPS 10.31 29.91 129.21 63.15 26.18 18.89 16.92 -28.06%
EY 9.70 3.34 0.77 1.58 3.82 5.29 5.91 39.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.35 0.33 0.34 0.38 0.43 -14.45%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 26/11/09 26/08/09 21/05/09 26/02/09 24/11/08 19/08/08 -
Price 0.65 0.62 0.57 0.57 0.60 0.75 0.74 -
P/RPS 2.80 3.78 4.58 3.97 3.37 3.61 3.30 -10.34%
P/EPS 10.64 31.43 118.79 62.06 26.18 20.83 16.47 -25.20%
EY 9.40 3.18 0.84 1.61 3.82 4.80 6.07 33.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.32 0.32 0.34 0.42 0.42 -9.74%

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