[ASIAFLE] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 49.65%
YoY- -26.31%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 122,723 66,630 267,446 194,769 123,886 62,200 299,323 -44.78%
PBT 29,790 18,813 66,016 52,983 33,140 18,886 75,983 -46.40%
Tax -3,456 -3,069 -8,327 -6,958 -5,764 -3,202 349 -
NP 26,334 15,744 57,689 46,025 27,376 15,684 76,332 -50.77%
-
NP to SH 26,334 15,744 57,689 40,968 27,376 15,684 76,332 -50.77%
-
Tax Rate 11.60% 16.31% 12.61% 13.13% 17.39% 16.95% -0.46% -
Total Cost 96,389 50,886 209,757 148,744 96,510 46,516 222,991 -42.80%
-
Net Worth 329,754 329,982 317,552 276,320 299,012 297,745 280,173 11.46%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 32,011 12,204 - - 28,418 -
Div Payout % - - 55.49% 29.79% - - 37.23% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 329,754 329,982 317,552 276,320 299,012 297,745 280,173 11.46%
NOSH 114,745 114,585 114,326 101,708 114,161 113,982 113,674 0.62%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 21.46% 23.63% 21.57% 23.63% 22.10% 25.22% 25.50% -
ROE 7.99% 4.77% 18.17% 14.83% 9.16% 5.27% 27.24% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 106.95 58.15 233.93 191.50 108.52 54.57 263.32 -45.12%
EPS 22.95 13.74 50.46 40.28 23.98 13.76 67.15 -51.08%
DPS 0.00 0.00 28.00 12.00 0.00 0.00 25.00 -
NAPS 2.8738 2.8798 2.7776 2.7168 2.6192 2.6122 2.4647 10.76%
Adjusted Per Share Value based on latest NOSH - 114,270
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 62.62 34.00 136.47 99.38 63.21 31.74 152.73 -44.78%
EPS 13.44 8.03 29.44 20.90 13.97 8.00 38.95 -50.77%
DPS 0.00 0.00 16.33 6.23 0.00 0.00 14.50 -
NAPS 1.6826 1.6838 1.6203 1.41 1.5257 1.5193 1.4296 11.46%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.62 4.60 5.05 5.19 4.93 5.15 4.52 -
P/RPS 4.32 7.91 2.16 2.71 4.54 9.44 1.72 84.66%
P/EPS 20.13 33.48 10.01 12.88 20.56 37.43 6.73 107.45%
EY 4.97 2.99 9.99 7.76 4.86 2.67 14.86 -51.78%
DY 0.00 0.00 5.54 2.31 0.00 0.00 5.53 -
P/NAPS 1.61 1.60 1.82 1.91 1.88 1.97 1.83 -8.17%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 27/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 4.60 4.23 4.50 5.05 5.10 5.10 4.96 -
P/RPS 4.30 7.27 1.92 2.64 4.70 9.35 1.88 73.50%
P/EPS 20.04 30.79 8.92 12.54 21.27 37.06 7.39 94.34%
EY 4.99 3.25 11.21 7.98 4.70 2.70 13.54 -48.56%
DY 0.00 0.00 6.22 2.38 0.00 0.00 5.04 -
P/NAPS 1.60 1.47 1.62 1.86 1.95 1.95 2.01 -14.09%

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