[ASAS] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 101.1%
YoY- 168.32%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 73,929 67,630 75,380 44,270 35,690 25,860 15,928 177.99%
PBT 27,593 22,144 19,600 15,564 8,365 3,696 -2,500 -
Tax -6,678 -5,548 -4,924 -3,919 -2,574 -980 -112 1422.43%
NP 20,914 16,596 14,676 11,645 5,790 2,716 -2,612 -
-
NP to SH 20,914 16,596 14,676 11,645 5,790 2,716 -2,612 -
-
Tax Rate 24.20% 25.05% 25.12% 25.18% 30.77% 26.52% - -
Total Cost 53,014 51,034 60,704 32,625 29,900 23,144 18,540 101.33%
-
Net Worth 364,480 356,718 353,523 349,350 340,963 340,456 339,944 4.75%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 364,480 356,718 353,523 349,350 340,963 340,456 339,944 4.75%
NOSH 190,827 190,758 191,093 190,901 190,482 191,267 192,058 -0.42%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 28.29% 24.54% 19.47% 26.30% 16.22% 10.50% -16.40% -
ROE 5.74% 4.65% 4.15% 3.33% 1.70% 0.80% -0.77% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 38.74 35.45 39.45 23.19 18.74 13.52 8.29 179.25%
EPS 10.96 8.70 7.68 6.10 3.04 1.42 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.87 1.85 1.83 1.79 1.78 1.77 5.20%
Adjusted Per Share Value based on latest NOSH - 190,652
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 38.76 35.46 39.52 23.21 18.71 13.56 8.35 178.00%
EPS 10.96 8.70 7.69 6.10 3.04 1.42 -1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9108 1.8701 1.8534 1.8315 1.7875 1.7849 1.7822 4.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.78 0.79 0.79 0.63 0.59 0.62 0.58 -
P/RPS 2.01 2.23 2.00 2.72 3.15 4.59 6.99 -56.40%
P/EPS 7.12 9.08 10.29 10.33 19.41 43.66 -42.65 -
EY 14.05 11.01 9.72 9.68 5.15 2.29 -2.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.43 0.34 0.33 0.35 0.33 15.55%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 08/11/10 16/08/10 17/05/10 22/02/10 26/11/09 26/08/09 21/05/09 -
Price 0.90 0.75 0.77 0.65 0.62 0.57 0.57 -
P/RPS 2.32 2.12 1.95 2.80 3.31 4.22 6.87 -51.47%
P/EPS 8.21 8.62 10.03 10.66 20.39 40.14 -41.91 -
EY 12.18 11.60 9.97 9.38 4.90 2.49 -2.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.40 0.42 0.36 0.35 0.32 0.32 29.18%

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