[ASAS] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 126.17%
YoY- 511.05%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 59,840 82,484 57,334 33,815 12,930 22,748 20,923 19.12%
PBT 15,570 28,257 18,202 11,072 1,848 6,295 5,321 19.57%
Tax -3,925 -7,104 -4,553 -2,774 -490 -1,516 -1,436 18.22%
NP 11,645 21,153 13,649 8,298 1,358 4,779 3,885 20.05%
-
NP to SH 11,645 21,153 13,649 8,298 1,358 4,779 3,885 20.05%
-
Tax Rate 25.21% 25.14% 25.01% 25.05% 26.52% 24.08% 26.99% -
Total Cost 48,195 61,331 43,685 25,517 11,572 17,969 17,038 18.90%
-
Net Worth 416,165 406,641 381,790 356,718 340,456 338,353 331,086 3.88%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 416,165 406,641 381,790 356,718 340,456 338,353 331,086 3.88%
NOSH 190,901 190,911 190,895 190,758 191,267 191,160 191,379 -0.04%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 19.46% 25.64% 23.81% 24.54% 10.50% 21.01% 18.57% -
ROE 2.80% 5.20% 3.58% 2.33% 0.40% 1.41% 1.17% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 31.35 43.21 30.03 17.73 6.76 11.90 10.93 19.17%
EPS 6.10 11.08 7.15 4.35 0.71 2.50 2.03 20.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.13 2.00 1.87 1.78 1.77 1.73 3.92%
Adjusted Per Share Value based on latest NOSH - 190,493
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 31.37 43.24 30.06 17.73 6.78 11.93 10.97 19.11%
EPS 6.10 11.09 7.16 4.35 0.71 2.51 2.04 20.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1818 2.1318 2.0016 1.8701 1.7849 1.7738 1.7357 3.88%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.63 1.35 1.03 0.79 0.62 0.76 1.28 -
P/RPS 5.20 3.12 3.43 4.46 9.17 6.39 11.71 -12.64%
P/EPS 26.72 12.18 14.41 18.16 87.32 30.40 63.05 -13.32%
EY 3.74 8.21 6.94 5.51 1.15 3.29 1.59 15.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.52 0.42 0.35 0.43 0.74 0.22%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 19/08/13 14/08/12 15/08/11 16/08/10 26/08/09 19/08/08 21/08/07 -
Price 1.72 1.57 1.00 0.75 0.57 0.74 1.00 -
P/RPS 5.49 3.63 3.33 4.23 8.43 6.22 9.15 -8.15%
P/EPS 28.20 14.17 13.99 17.24 80.28 29.60 49.26 -8.86%
EY 3.55 7.06 7.15 5.80 1.25 3.38 2.03 9.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.74 0.50 0.40 0.32 0.42 0.58 5.28%

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