[ASAS] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -160.18%
YoY- -133.96%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 145,852 119,228 75,380 15,928 40,180 48,992 41,004 23.52%
PBT 48,528 34,704 19,600 -2,500 10,212 13,260 9,300 31.66%
Tax -12,168 -8,680 -4,924 -112 -2,520 -3,856 -2,736 28.20%
NP 36,360 26,024 14,676 -2,612 7,692 9,404 6,564 32.98%
-
NP to SH 36,360 26,024 14,676 -2,612 7,692 9,404 6,564 32.98%
-
Tax Rate 25.07% 25.01% 25.12% - 24.68% 29.08% 29.42% -
Total Cost 109,492 93,204 60,704 18,540 32,488 39,588 34,440 21.23%
-
Net Worth 393,390 373,951 353,523 339,944 335,097 336,403 333,924 2.76%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 393,390 373,951 353,523 339,944 335,097 336,403 333,924 2.76%
NOSH 190,966 190,791 191,093 192,058 190,396 191,138 190,813 0.01%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 24.93% 21.83% 19.47% -16.40% 19.14% 19.19% 16.01% -
ROE 9.24% 6.96% 4.15% -0.77% 2.30% 2.80% 1.97% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 76.38 62.49 39.45 8.29 21.10 25.63 21.49 23.51%
EPS 19.04 13.64 7.68 -1.36 4.04 4.92 3.44 32.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.96 1.85 1.77 1.76 1.76 1.75 2.75%
Adjusted Per Share Value based on latest NOSH - 192,058
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 76.46 62.51 39.52 8.35 21.06 25.68 21.50 23.52%
EPS 19.06 13.64 7.69 -1.37 4.03 4.93 3.44 32.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0624 1.9605 1.8534 1.7822 1.7568 1.7636 1.7506 2.76%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.08 0.92 0.79 0.58 0.90 0.76 0.69 -
P/RPS 1.41 1.47 2.00 6.99 4.26 2.97 3.21 -12.80%
P/EPS 5.67 6.74 10.29 -42.65 22.28 15.45 20.06 -18.97%
EY 17.63 14.83 9.72 -2.34 4.49 6.47 4.99 23.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.43 0.33 0.51 0.43 0.39 4.90%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 20/05/11 17/05/10 21/05/09 27/05/08 15/05/07 19/05/06 -
Price 1.22 0.95 0.77 0.57 0.84 1.10 0.76 -
P/RPS 1.60 1.52 1.95 6.87 3.98 4.29 3.54 -12.38%
P/EPS 6.41 6.96 10.03 -41.91 20.79 22.36 22.09 -18.61%
EY 15.61 14.36 9.97 -2.39 4.81 4.47 4.53 22.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.48 0.42 0.32 0.48 0.63 0.43 5.40%

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