[ASAS] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -68.49%
YoY- 661.87%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 72,820 55,447 33,815 18,845 44,270 26,768 12,930 215.54%
PBT 25,359 20,695 11,072 4,900 15,564 6,274 1,848 470.44%
Tax -6,740 -5,009 -2,774 -1,231 -3,919 -1,931 -490 471.34%
NP 18,619 15,686 8,298 3,669 11,645 4,343 1,358 470.12%
-
NP to SH 18,389 15,686 8,298 3,669 11,645 4,343 1,358 465.42%
-
Tax Rate 26.58% 24.20% 25.05% 25.12% 25.18% 30.78% 26.52% -
Total Cost 54,201 39,761 25,517 15,176 32,625 22,425 11,572 179.15%
-
Net Worth 363,634 364,480 356,718 353,523 349,350 340,963 340,456 4.47%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,420 - - - - - - -
Div Payout % 51.23% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 363,634 364,480 356,718 353,523 349,350 340,963 340,456 4.47%
NOSH 188,411 190,827 190,758 191,093 190,901 190,482 191,267 -0.99%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 25.57% 28.29% 24.54% 19.47% 26.30% 16.22% 10.50% -
ROE 5.06% 4.30% 2.33% 1.04% 3.33% 1.27% 0.40% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.65 29.06 17.73 9.86 23.19 14.05 6.76 218.72%
EPS 9.76 8.22 4.35 1.92 6.10 2.28 0.71 471.11%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.91 1.87 1.85 1.83 1.79 1.78 5.52%
Adjusted Per Share Value based on latest NOSH - 191,093
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.18 29.07 17.73 9.88 23.21 14.03 6.78 215.52%
EPS 9.64 8.22 4.35 1.92 6.10 2.28 0.71 466.43%
DPS 4.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9064 1.9108 1.8701 1.8534 1.8315 1.7875 1.7849 4.47%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.90 0.78 0.79 0.79 0.63 0.59 0.62 -
P/RPS 2.33 2.68 4.46 8.01 2.72 4.20 9.17 -59.78%
P/EPS 9.22 9.49 18.16 41.15 10.33 25.88 87.32 -77.56%
EY 10.84 10.54 5.51 2.43 9.68 3.86 1.15 344.40%
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.42 0.43 0.34 0.33 0.35 21.65%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 08/11/10 16/08/10 17/05/10 22/02/10 26/11/09 26/08/09 -
Price 0.97 0.90 0.75 0.77 0.65 0.62 0.57 -
P/RPS 2.51 3.10 4.23 7.81 2.80 4.41 8.43 -55.31%
P/EPS 9.94 10.95 17.24 40.10 10.66 27.19 80.28 -75.06%
EY 10.06 9.13 5.80 2.49 9.38 3.68 1.25 300.07%
DY 5.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.40 0.42 0.36 0.35 0.32 34.54%

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