[ASAS] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -12.5%
YoY- -15.4%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 29,581 25,442 28,253 21,632 13,838 6,314 10,914 18.06%
PBT 8,953 6,800 8,144 9,623 4,426 495 3,061 19.56%
Tax -522 -1,421 -1,894 -2,235 -1,441 -366 -957 -9.60%
NP 8,431 5,379 6,250 7,388 2,985 129 2,104 26.00%
-
NP to SH 8,431 5,379 6,250 7,388 2,985 129 2,104 26.00%
-
Tax Rate 5.83% 20.90% 23.26% 23.23% 32.56% 73.94% 31.26% -
Total Cost 21,150 20,063 22,003 14,244 10,853 6,185 8,810 15.69%
-
Net Worth 417,735 404,378 380,351 364,627 342,509 326,185 332,814 3.85%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 417,735 404,378 380,351 364,627 342,509 326,185 332,814 3.85%
NOSH 190,746 190,744 191,131 190,904 191,346 184,285 191,272 -0.04%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 28.50% 21.14% 22.12% 34.15% 21.57% 2.04% 19.28% -
ROE 2.02% 1.33% 1.64% 2.03% 0.87% 0.04% 0.63% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.51 13.34 14.78 11.33 7.23 3.43 5.71 18.10%
EPS 4.42 2.82 3.27 3.87 1.56 0.07 1.10 26.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.12 1.99 1.91 1.79 1.77 1.74 3.90%
Adjusted Per Share Value based on latest NOSH - 191,131
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.51 13.34 14.81 11.34 7.25 3.31 5.72 18.06%
EPS 4.42 2.82 3.28 3.87 1.56 0.07 1.10 26.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.12 1.994 1.9116 1.7956 1.71 1.7448 3.85%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.72 1.55 0.92 0.78 0.59 0.68 1.13 -
P/RPS 11.09 11.62 6.22 6.88 8.16 19.85 19.80 -9.20%
P/EPS 38.91 54.96 28.13 20.16 37.82 971.43 102.73 -14.92%
EY 2.57 1.82 3.55 4.96 2.64 0.10 0.97 17.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.73 0.46 0.41 0.33 0.38 0.65 3.30%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 12/11/12 15/11/11 08/11/10 26/11/09 24/11/08 29/11/07 -
Price 1.71 1.52 1.09 0.90 0.62 0.75 1.07 -
P/RPS 11.03 11.40 7.37 7.94 8.57 21.89 18.75 -8.45%
P/EPS 38.69 53.90 33.33 23.26 39.74 1,071.43 97.27 -14.23%
EY 2.58 1.86 3.00 4.30 2.52 0.09 1.03 16.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.72 0.55 0.47 0.35 0.42 0.61 4.17%

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