[ASIAFLE] QoQ Quarter Result on 30-Sep-2003 [#2]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 7.77%
YoY- 29.34%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 29,444 32,755 27,504 24,313 22,836 24,050 22,006 21.44%
PBT 9,338 9,467 9,206 8,216 8,459 7,633 7,013 21.05%
Tax -1,730 -1,987 -1,990 -1,281 -2,024 -1,936 -1,543 7.93%
NP 7,608 7,480 7,216 6,935 6,435 5,697 5,470 24.62%
-
NP to SH 7,608 7,480 7,216 6,935 6,435 5,697 5,470 24.62%
-
Tax Rate 18.53% 20.99% 21.62% 15.59% 23.93% 25.36% 22.00% -
Total Cost 21,836 25,275 20,288 17,378 16,401 18,353 16,536 20.38%
-
Net Worth 144,774 134,382 128,476 124,071 124,529 117,684 116,405 15.66%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 10,219 6,885 - - 8,692 3,368 -
Div Payout % - 136.62% 95.42% - - 152.58% 61.58% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 144,774 134,382 128,476 124,071 124,529 117,684 116,405 15.66%
NOSH 69,479 68,127 68,854 67,724 67,594 66,866 67,364 2.08%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 25.84% 22.84% 26.24% 28.52% 28.18% 23.69% 24.86% -
ROE 5.26% 5.57% 5.62% 5.59% 5.17% 4.84% 4.70% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 42.38 48.08 39.94 35.90 33.78 35.97 32.67 18.96%
EPS 10.95 10.98 10.48 10.24 9.52 8.52 8.12 22.08%
DPS 0.00 15.00 10.00 0.00 0.00 13.00 5.00 -
NAPS 2.0837 1.9725 1.8659 1.832 1.8423 1.76 1.728 13.30%
Adjusted Per Share Value based on latest NOSH - 67,724
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 15.05 16.75 14.06 12.43 11.68 12.30 11.25 21.43%
EPS 3.89 3.82 3.69 3.55 3.29 2.91 2.80 24.53%
DPS 0.00 5.22 3.52 0.00 0.00 4.44 1.72 -
NAPS 0.7402 0.6871 0.6569 0.6344 0.6367 0.6017 0.5952 15.65%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 02/09/04 31/05/04 26/02/04 27/11/03 30/08/03 30/05/03 28/02/03 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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