[ASIAFLE] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 3.42%
YoY- 17.7%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 175,370 129,114 132,018 118,032 94,298 89,470 80,738 13.79%
PBT 49,352 40,660 41,948 37,852 33,350 26,554 21,914 14.48%
Tax -8,816 -7,518 -9,916 -6,380 -6,610 -6,524 -6,186 6.07%
NP 40,536 33,142 32,032 31,472 26,740 20,030 15,728 17.08%
-
NP to SH 40,536 33,142 32,032 31,472 26,740 20,030 15,728 17.08%
-
Tax Rate 17.86% 18.49% 23.64% 16.86% 19.82% 24.57% 28.23% -
Total Cost 134,834 95,972 99,986 86,560 67,558 69,440 65,010 12.92%
-
Net Worth 189,970 176,069 171,298 142,702 123,956 110,829 104,853 10.40%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 189,970 176,069 171,298 142,702 123,956 110,829 104,853 10.40%
NOSH 68,962 69,713 69,877 69,566 67,661 67,169 66,700 0.55%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 23.11% 25.67% 24.26% 26.66% 28.36% 22.39% 19.48% -
ROE 21.34% 18.82% 18.70% 22.05% 21.57% 18.07% 15.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 254.30 185.21 188.93 169.67 139.37 133.20 121.05 13.16%
EPS 58.78 47.54 45.84 45.24 39.52 29.82 23.58 16.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7547 2.5256 2.4514 2.0513 1.832 1.65 1.572 9.79%
Adjusted Per Share Value based on latest NOSH - 69,589
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 89.48 65.88 67.36 60.23 48.12 45.65 41.20 13.79%
EPS 20.68 16.91 16.34 16.06 13.64 10.22 8.03 17.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9693 0.8984 0.8741 0.7282 0.6325 0.5655 0.535 10.40%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 - - - - - -
Price 6.70 5.40 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.63 2.92 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.40 11.36 0.00 0.00 0.00 0.00 0.00 -
EY 8.77 8.80 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.14 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 30/11/06 30/11/05 29/11/04 27/11/03 10/12/02 26/11/01 -
Price 8.70 5.75 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.42 3.10 0.00 0.00 0.00 0.00 0.00 -
P/EPS 14.80 12.10 0.00 0.00 0.00 0.00 0.00 -
EY 6.76 8.27 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 2.28 0.00 0.00 0.00 0.00 0.00 -

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