[ASIAFLE] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 70.93%
YoY- -13.86%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 86,204 276,313 190,224 113,118 59,860 247,112 181,616 -39.17%
PBT 19,412 57,204 43,579 26,458 15,643 58,246 43,125 -41.29%
Tax -4,598 -8,481 -5,834 -3,775 -2,373 -7,856 -5,330 -9.38%
NP 14,814 48,723 37,745 22,683 13,270 50,390 37,795 -46.47%
-
NP to SH 14,814 48,723 37,745 22,683 13,270 50,390 37,795 -46.47%
-
Tax Rate 23.69% 14.83% 13.39% 14.27% 15.17% 13.49% 12.36% -
Total Cost 71,390 227,590 152,479 90,435 46,590 196,722 143,821 -37.33%
-
Net Worth 384,701 368,605 359,600 355,787 361,077 345,098 330,137 10.74%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 24,835 9,237 - - 26,213 - -
Div Payout % - 50.97% 24.47% - - 52.02% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 384,701 368,605 359,600 355,787 361,077 345,098 330,137 10.74%
NOSH 115,644 115,514 115,471 115,448 115,356 114,971 114,878 0.44%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 17.18% 17.63% 19.84% 20.05% 22.17% 20.39% 20.81% -
ROE 3.85% 13.22% 10.50% 6.38% 3.68% 14.60% 11.45% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 74.54 239.20 164.74 97.98 51.89 214.93 158.09 -39.44%
EPS 12.81 42.18 32.69 19.65 11.50 43.83 32.90 -46.70%
DPS 0.00 21.50 8.00 0.00 0.00 22.80 0.00 -
NAPS 3.3266 3.191 3.1142 3.0818 3.1301 3.0016 2.8738 10.25%
Adjusted Per Share Value based on latest NOSH - 115,577
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 44.08 141.28 97.26 57.84 30.61 126.35 92.86 -39.17%
EPS 7.57 24.91 19.30 11.60 6.78 25.76 19.32 -46.48%
DPS 0.00 12.70 4.72 0.00 0.00 13.40 0.00 -
NAPS 1.9669 1.8846 1.8386 1.8191 1.8461 1.7644 1.688 10.74%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.50 3.95 3.56 3.50 3.97 4.28 4.50 -
P/RPS 4.70 1.65 2.16 3.57 7.65 1.99 2.85 39.62%
P/EPS 27.32 9.36 10.89 17.81 34.51 9.77 13.68 58.65%
EY 3.66 10.68 9.18 5.61 2.90 10.24 7.31 -36.97%
DY 0.00 5.44 2.25 0.00 0.00 5.33 0.00 -
P/NAPS 1.05 1.24 1.14 1.14 1.27 1.43 1.57 -23.54%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 25/08/11 27/05/11 28/02/11 -
Price 3.63 3.45 3.75 3.55 3.70 4.01 4.38 -
P/RPS 4.87 1.44 2.28 3.62 7.13 1.87 2.77 45.71%
P/EPS 28.34 8.18 11.47 18.07 32.16 9.15 13.31 65.58%
EY 3.53 12.23 8.72 5.53 3.11 10.93 7.51 -39.57%
DY 0.00 6.23 2.13 0.00 0.00 5.69 0.00 -
P/NAPS 1.09 1.08 1.20 1.15 1.18 1.34 1.52 -19.89%

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