[ASAS] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 144.62%
YoY- 1385.56%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 21,632 14,970 18,845 17,502 13,838 8,948 3,982 208.70%
PBT 9,623 6,172 4,900 9,290 4,426 2,473 -625 -
Tax -2,235 -1,543 -1,231 -1,988 -1,441 -462 -28 1748.93%
NP 7,388 4,629 3,669 7,302 2,985 2,011 -653 -
-
NP to SH 7,388 4,629 3,669 7,302 2,985 2,011 -653 -
-
Tax Rate 23.23% 25.00% 25.12% 21.40% 32.56% 18.68% - -
Total Cost 14,244 10,341 15,176 10,200 10,853 6,937 4,635 111.23%
-
Net Worth 364,627 356,223 353,523 348,894 342,509 340,912 339,944 4.77%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 364,627 356,223 353,523 348,894 342,509 340,912 339,944 4.77%
NOSH 190,904 190,493 191,093 190,652 191,346 191,523 192,058 -0.40%
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 34.15% 30.92% 19.47% 41.72% 21.57% 22.47% -16.40% -
ROE 2.03% 1.30% 1.04% 2.09% 0.87% 0.59% -0.19% -
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 11.33 7.86 9.86 9.18 7.23 4.67 2.07 210.25%
EPS 3.87 2.43 1.92 3.83 1.56 1.05 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.87 1.85 1.83 1.79 1.78 1.77 5.20%
Adjusted Per Share Value based on latest NOSH - 190,652
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.34 7.85 9.88 9.18 7.25 4.69 2.09 208.45%
EPS 3.87 2.43 1.92 3.83 1.56 1.05 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9116 1.8675 1.8534 1.8291 1.7956 1.7873 1.7822 4.77%
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 0.78 0.79 0.79 0.63 0.59 0.62 0.58 -
P/RPS 6.88 10.05 8.01 6.86 8.16 13.27 27.97 -60.70%
P/EPS 20.16 32.51 41.15 16.45 37.82 59.05 -170.59 -
EY 4.96 3.08 2.43 6.08 2.64 1.69 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.43 0.34 0.33 0.35 0.33 15.55%
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 08/11/10 16/08/10 17/05/10 22/02/10 26/11/09 26/08/09 21/05/09 -
Price 0.90 0.75 0.77 0.65 0.62 0.57 0.57 -
P/RPS 7.94 9.54 7.81 7.08 8.57 12.20 27.49 -56.27%
P/EPS 23.26 30.86 40.10 16.97 39.74 54.29 -167.65 -
EY 4.30 3.24 2.49 5.89 2.52 1.84 -0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.40 0.42 0.36 0.35 0.32 0.32 29.18%

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