[ASAS] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 89.03%
YoY- 261.18%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 89,421 107,926 85,587 55,447 26,768 29,062 31,837 18.76%
PBT 24,523 35,057 26,346 20,695 6,274 6,790 8,382 19.57%
Tax -4,447 -8,525 -6,447 -5,009 -1,931 -1,882 -2,393 10.86%
NP 20,076 26,532 19,899 15,686 4,343 4,908 5,989 22.31%
-
NP to SH 20,076 26,532 19,899 15,686 4,343 4,908 5,989 22.31%
-
Tax Rate 18.13% 24.32% 24.47% 24.20% 30.78% 27.72% 28.55% -
Total Cost 69,345 81,394 65,688 39,761 22,425 24,154 25,848 17.85%
-
Net Worth 417,931 404,660 379,664 364,480 340,963 338,021 332,934 3.85%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 417,931 404,660 379,664 364,480 340,963 338,021 332,934 3.85%
NOSH 190,836 190,877 190,786 190,827 190,482 190,972 191,341 -0.04%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 22.45% 24.58% 23.25% 28.29% 16.22% 16.89% 18.81% -
ROE 4.80% 6.56% 5.24% 4.30% 1.27% 1.45% 1.80% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 46.86 56.54 44.86 29.06 14.05 15.22 16.64 18.81%
EPS 10.52 13.90 10.43 8.22 2.28 2.57 3.13 22.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.12 1.99 1.91 1.79 1.77 1.74 3.90%
Adjusted Per Share Value based on latest NOSH - 190,904
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 46.88 56.58 44.87 29.07 14.03 15.24 16.69 18.76%
EPS 10.52 13.91 10.43 8.22 2.28 2.57 3.14 22.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.191 2.1215 1.9904 1.9108 1.7875 1.7721 1.7454 3.85%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.72 1.55 0.92 0.78 0.59 0.68 1.13 -
P/RPS 3.67 2.74 2.05 2.68 4.20 4.47 6.79 -9.73%
P/EPS 16.35 11.15 8.82 9.49 25.88 26.46 36.10 -12.35%
EY 6.12 8.97 11.34 10.54 3.86 3.78 2.77 14.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.73 0.46 0.41 0.33 0.38 0.65 3.30%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 12/11/12 15/11/11 08/11/10 26/11/09 24/11/08 29/11/07 -
Price 1.71 1.52 1.09 0.90 0.62 0.75 1.07 -
P/RPS 3.65 2.69 2.43 3.10 4.41 4.93 6.43 -8.99%
P/EPS 16.25 10.94 10.45 10.95 27.19 29.18 34.19 -11.64%
EY 6.15 9.14 9.57 9.13 3.68 3.43 2.93 13.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.72 0.55 0.47 0.35 0.42 0.61 4.17%

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