[ASAS] QoQ Annualized Quarter 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- -160.18%
YoY- -133.96%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter 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 35,690 25,860 15,928 33,671 38,749 45,496 -1.79%
PBT 15,564 8,365 3,696 -2,500 6,778 9,053 12,590 15.14%
Tax -3,919 -2,574 -980 -112 -2,438 -2,509 -3,032 18.60%
NP 11,645 5,790 2,716 -2,612 4,340 6,544 9,558 14.03%
-
NP to SH 11,645 5,790 2,716 -2,612 4,340 6,544 9,558 14.03%
-
Tax Rate 25.18% 30.77% 26.52% - 35.97% 27.71% 24.08% -
Total Cost 32,625 29,900 23,144 18,540 29,331 32,205 35,938 -6.22%
-
Net Worth 349,350 340,963 340,456 339,944 338,405 338,021 338,353 2.14%
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 349,350 340,963 340,456 339,944 338,405 338,021 338,353 2.14%
NOSH 190,901 190,482 191,267 192,058 191,189 190,972 191,160 -0.09%
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% 16.22% 10.50% -16.40% 12.89% 16.89% 21.01% -
ROE 3.33% 1.70% 0.80% -0.77% 1.28% 1.94% 2.82% -
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 23.19 18.74 13.52 8.29 17.61 20.29 23.80 -1.71%
EPS 6.10 3.04 1.42 -1.36 2.27 3.43 5.00 14.13%
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 18.71 13.56 8.35 17.65 20.31 23.85 -1.79%
EPS 6.10 3.04 1.42 -1.37 2.28 3.43 5.01 13.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8315 1.7875 1.7849 1.7822 1.7741 1.7721 1.7738 2.15%
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 2.72 3.15 4.59 6.99 3.41 3.35 3.19 -10.05%
P/EPS 10.33 19.41 43.66 -42.65 26.43 19.84 15.20 -22.64%
EY 9.68 5.15 2.29 -2.34 3.78 5.04 6.58 29.25%
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 3.31 4.22 6.87 3.41 3.70 3.11 -6.74%
P/EPS 10.66 20.39 40.14 -41.91 26.43 21.89 14.80 -19.59%
EY 9.38 4.90 2.49 -2.39 3.78 4.57 6.76 24.33%
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