[ASIAFLE] YoY Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[ASIAFLE] ASIA FILE CORPORATION BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 106.83%
YoY- 17.7%
Quarter Report
Latest QR
Upcoming QR
ASIAFLE's Result
ASIAFLE's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 87,685 64,557 66,009 59,016 47,149 44,735 40,369 13.79%
PBT 24,676 20,330 20,974 18,926 16,675 13,277 10,957 14.48%
Tax -4,408 -3,759 -4,958 -3,190 -3,305 -3,262 -3,093 6.07%
NP 20,268 16,571 16,016 15,736 13,370 10,015 7,864 17.08%
-
NP to SH 20,268 16,571 16,016 15,736 13,370 10,015 7,864 17.08%
-
Tax Rate 17.86% 18.49% 23.64% 16.86% 19.82% 24.57% 28.23% -
Total Cost 67,417 47,986 49,993 43,280 33,779 34,720 32,505 12.92%
-
Net Worth 189,970 176,069 171,298 142,702 123,956 110,829 104,853 10.40%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 189,970 176,069 171,298 142,702 123,956 110,829 104,853 10.40%
NOSH 68,962 69,713 69,877 69,566 67,661 67,169 66,700 0.55%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 23.11% 25.67% 24.26% 26.66% 28.36% 22.39% 19.48% -
ROE 10.67% 9.41% 9.35% 11.03% 10.79% 9.04% 7.50% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 127.15 92.60 94.46 84.83 69.68 66.60 60.52 13.16%
EPS 29.39 23.77 22.92 22.62 19.76 14.91 11.79 16.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7547 2.5256 2.4514 2.0513 1.832 1.65 1.572 9.79%
Adjusted Per Share Value based on latest NOSH - 69,589
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 44.83 33.01 33.75 30.17 24.11 22.87 20.64 13.79%
EPS 10.36 8.47 8.19 8.05 6.84 5.12 4.02 17.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9713 0.9002 0.8758 0.7296 0.6338 0.5667 0.5361 10.40%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 - - - - - -
Price 6.70 5.40 0.00 0.00 0.00 0.00 0.00 -
P/RPS 5.27 5.83 0.00 0.00 0.00 0.00 0.00 -
P/EPS 22.80 22.72 0.00 0.00 0.00 0.00 0.00 -
EY 4.39 4.40 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 2.43 2.14 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 30/11/06 30/11/05 29/11/04 27/11/03 10/12/02 26/11/01 -
Price 8.70 5.75 0.00 0.00 0.00 0.00 0.00 -
P/RPS 6.84 6.21 0.00 0.00 0.00 0.00 0.00 -
P/EPS 29.60 24.19 0.00 0.00 0.00 0.00 0.00 -
EY 3.38 4.13 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 3.16 2.28 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