[ASIAFLE] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 84.83%
YoY- 25.07%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 104,322 365,879 259,781 166,324 83,132 323,384 241,729 -42.97%
PBT 19,047 76,580 58,177 38,476 20,545 56,126 44,325 -43.14%
Tax -4,077 -16,030 -12,081 -7,816 -3,831 -12,886 -9,454 -43.00%
NP 14,970 60,550 46,096 30,660 16,714 43,240 34,871 -43.18%
-
NP to SH 14,961 60,527 46,093 30,663 16,590 42,891 34,871 -43.20%
-
Tax Rate 21.40% 20.93% 20.77% 20.31% 18.65% 22.96% 21.33% -
Total Cost 89,352 305,329 213,685 135,664 66,418 280,144 206,858 -42.94%
-
Net Worth 453,566 271,614 419,740 410,678 405,226 384,861 379,588 12.64%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 26,103 10,433 - - 23,731 9,258 -
Div Payout % - 43.13% 22.64% - - 55.33% 26.55% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 453,566 271,614 419,740 410,678 405,226 384,861 379,588 12.64%
NOSH 117,525 116,014 115,928 115,840 115,851 115,765 115,735 1.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.35% 16.55% 17.74% 18.43% 20.11% 13.37% 14.43% -
ROE 3.30% 22.28% 10.98% 7.47% 4.09% 11.14% 9.19% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 88.77 315.37 224.09 143.58 71.76 279.34 208.86 -43.55%
EPS 12.73 32.58 39.76 26.47 14.32 37.05 30.13 -43.78%
DPS 0.00 22.50 9.00 0.00 0.00 20.50 8.00 -
NAPS 3.8593 2.3412 3.6207 3.5452 3.4978 3.3245 3.2798 11.49%
Adjusted Per Share Value based on latest NOSH - 115,827
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 53.23 186.69 132.56 84.87 42.42 165.01 123.34 -42.97%
EPS 7.63 30.88 23.52 15.65 8.47 21.89 17.79 -43.21%
DPS 0.00 13.32 5.32 0.00 0.00 12.11 4.72 -
NAPS 2.3144 1.3859 2.1418 2.0955 2.0677 1.9638 1.9369 12.64%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 7.00 7.18 4.37 3.86 3.45 3.44 3.58 -
P/RPS 7.89 2.28 1.95 2.69 4.81 1.23 1.71 177.93%
P/EPS 54.99 13.76 10.99 14.58 24.09 9.28 11.88 178.52%
EY 1.82 7.27 9.10 6.86 4.15 10.77 8.42 -64.08%
DY 0.00 3.13 2.06 0.00 0.00 5.96 2.23 -
P/NAPS 1.81 3.07 1.21 1.09 0.99 1.03 1.09 40.35%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 7.31 6.96 6.14 4.28 3.64 3.65 3.43 -
P/RPS 8.24 2.21 2.74 2.98 5.07 1.31 1.64 194.22%
P/EPS 57.42 13.34 15.44 16.17 25.42 9.85 11.38 195.05%
EY 1.74 7.50 6.48 6.18 3.93 10.15 8.78 -66.10%
DY 0.00 3.23 1.47 0.00 0.00 5.62 2.33 -
P/NAPS 1.89 2.97 1.70 1.21 1.04 1.10 1.05 48.13%

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