[ASAS] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -8.83%
YoY- 51.36%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 62,836 42,085 38,620 23,516 16,036 24,191 29,428 65.74%
PBT 24,288 16,315 16,116 11,460 11,936 8,014 8,434 102.28%
Tax -6,700 -3,553 -2,993 -2,000 -1,560 -1,293 -1,208 213.00%
NP 17,588 12,762 13,122 9,460 10,376 6,721 7,226 80.84%
-
NP to SH 17,588 12,762 13,122 9,460 10,376 6,721 7,226 80.84%
-
Tax Rate 27.59% 21.78% 18.57% 17.45% 13.07% 16.13% 14.32% -
Total Cost 45,248 29,323 25,497 14,056 5,660 17,470 22,201 60.68%
-
Net Worth 322,574 318,091 319,769 314,056 313,201 310,182 308,001 3.12%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 57 - - - - - -
Div Payout % - 0.45% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 322,574 318,091 319,769 314,056 313,201 310,182 308,001 3.12%
NOSH 192,008 191,621 191,478 191,497 192,148 191,470 191,519 0.16%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 27.99% 30.32% 33.98% 40.23% 64.70% 27.78% 24.56% -
ROE 5.45% 4.01% 4.10% 3.01% 3.31% 2.17% 2.35% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 32.73 21.96 20.17 12.28 8.35 12.63 15.37 65.44%
EPS 9.16 6.66 6.85 4.94 5.40 3.51 3.77 80.63%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.66 1.67 1.64 1.63 1.62 1.6082 2.95%
Adjusted Per Share Value based on latest NOSH - 192,432
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 32.94 22.06 20.25 12.33 8.41 12.68 15.43 65.71%
EPS 9.22 6.69 6.88 4.96 5.44 3.52 3.79 80.78%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6911 1.6676 1.6764 1.6465 1.642 1.6261 1.6147 3.12%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.17 0.96 0.62 0.58 0.46 0.57 0.64 -
P/RPS 3.58 4.37 3.07 4.72 5.51 4.51 4.17 -9.66%
P/EPS 12.77 14.41 9.05 11.74 8.52 16.24 16.96 -17.22%
EY 7.83 6.94 11.05 8.52 11.74 6.16 5.90 20.74%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.58 0.37 0.35 0.28 0.35 0.40 45.17%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 12/05/04 16/02/04 10/11/03 22/08/03 26/05/03 25/02/03 27/11/02 -
Price 1.09 1.00 0.98 0.64 0.50 0.46 0.58 -
P/RPS 3.33 4.55 4.86 5.21 5.99 3.64 3.77 -7.93%
P/EPS 11.90 15.02 14.30 12.96 9.26 13.10 15.37 -15.66%
EY 8.40 6.66 6.99 7.72 10.80 7.63 6.51 18.50%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.59 0.39 0.31 0.28 0.36 48.22%

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