[ASAS] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 219.81%
YoY- -11.51%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 33,815 18,845 44,270 26,768 12,930 3,982 33,671 0.28%
PBT 11,072 4,900 15,564 6,274 1,848 -625 6,778 38.82%
Tax -2,774 -1,231 -3,919 -1,931 -490 -28 -2,438 9.01%
NP 8,298 3,669 11,645 4,343 1,358 -653 4,340 54.23%
-
NP to SH 8,298 3,669 11,645 4,343 1,358 -653 4,340 54.23%
-
Tax Rate 25.05% 25.12% 25.18% 30.78% 26.52% - 35.97% -
Total Cost 25,517 15,176 32,625 22,425 11,572 4,635 29,331 -8.89%
-
Net Worth 356,718 353,523 349,350 340,963 340,456 339,944 338,405 3.58%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 356,718 353,523 349,350 340,963 340,456 339,944 338,405 3.58%
NOSH 190,758 191,093 190,901 190,482 191,267 192,058 191,189 -0.15%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 24.54% 19.47% 26.30% 16.22% 10.50% -16.40% 12.89% -
ROE 2.33% 1.04% 3.33% 1.27% 0.40% -0.19% 1.28% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.73 9.86 23.19 14.05 6.76 2.07 17.61 0.45%
EPS 4.35 1.92 6.10 2.28 0.71 -0.34 2.27 54.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.85 1.83 1.79 1.78 1.77 1.77 3.74%
Adjusted Per Share Value based on latest NOSH - 191,346
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.73 9.88 23.21 14.03 6.78 2.09 17.65 0.30%
EPS 4.35 1.92 6.10 2.28 0.71 -0.34 2.28 54.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8701 1.8534 1.8315 1.7875 1.7849 1.7822 1.7741 3.58%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.79 0.79 0.63 0.59 0.62 0.58 0.60 -
P/RPS 4.46 8.01 2.72 4.20 9.17 27.97 3.41 19.65%
P/EPS 18.16 41.15 10.33 25.88 87.32 -170.59 26.43 -22.18%
EY 5.51 2.43 9.68 3.86 1.15 -0.59 3.78 28.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.34 0.33 0.35 0.33 0.34 15.17%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 17/05/10 22/02/10 26/11/09 26/08/09 21/05/09 26/02/09 -
Price 0.75 0.77 0.65 0.62 0.57 0.57 0.60 -
P/RPS 4.23 7.81 2.80 4.41 8.43 27.49 3.41 15.49%
P/EPS 17.24 40.10 10.66 27.19 80.28 -167.65 26.43 -24.84%
EY 5.80 2.49 9.38 3.68 1.25 -0.60 3.78 33.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.36 0.35 0.32 0.32 0.34 11.47%

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