[ASAS] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
10-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 38.72%
YoY- 81.59%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized 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 59,588 62,836 42,085 38,620 23,516 16,036 24,191 82.49%
PBT 20,590 24,288 16,315 16,116 11,460 11,936 8,014 87.69%
Tax -5,490 -6,700 -3,553 -2,993 -2,000 -1,560 -1,293 162.44%
NP 15,100 17,588 12,762 13,122 9,460 10,376 6,721 71.62%
-
NP to SH 15,100 17,588 12,762 13,122 9,460 10,376 6,721 71.62%
-
Tax Rate 26.66% 27.59% 21.78% 18.57% 17.45% 13.07% 16.13% -
Total Cost 44,488 45,248 29,323 25,497 14,056 5,660 17,470 86.58%
-
Net Worth 325,761 322,574 318,091 319,769 314,056 313,201 310,182 3.32%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 57 - - - - -
Div Payout % - - 0.45% - - - - -
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 325,761 322,574 318,091 319,769 314,056 313,201 310,182 3.32%
NOSH 191,624 192,008 191,621 191,478 191,497 192,148 191,470 0.05%
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 25.34% 27.99% 30.32% 33.98% 40.23% 64.70% 27.78% -
ROE 4.64% 5.45% 4.01% 4.10% 3.01% 3.31% 2.17% -
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 31.10 32.73 21.96 20.17 12.28 8.35 12.63 82.44%
EPS 7.88 9.16 6.66 6.85 4.94 5.40 3.51 71.53%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.68 1.66 1.67 1.64 1.63 1.62 3.26%
Adjusted Per Share Value based on latest NOSH - 191,460
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 31.24 32.94 22.06 20.25 12.33 8.41 12.68 82.51%
EPS 7.92 9.22 6.69 6.88 4.96 5.44 3.52 71.79%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.7078 1.6911 1.6676 1.6764 1.6465 1.642 1.6261 3.32%
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 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.08 1.17 0.96 0.62 0.58 0.46 0.57 -
P/RPS 3.47 3.58 4.37 3.07 4.72 5.51 4.51 -16.04%
P/EPS 13.71 12.77 14.41 9.05 11.74 8.52 16.24 -10.68%
EY 7.30 7.83 6.94 11.05 8.52 11.74 6.16 11.99%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.58 0.37 0.35 0.28 0.35 49.58%
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 17/08/04 12/05/04 16/02/04 10/11/03 22/08/03 26/05/03 25/02/03 -
Price 1.00 1.09 1.00 0.98 0.64 0.50 0.46 -
P/RPS 3.22 3.33 4.55 4.86 5.21 5.99 3.64 -7.85%
P/EPS 12.69 11.90 15.02 14.30 12.96 9.26 13.10 -2.09%
EY 7.88 8.40 6.66 6.99 7.72 10.80 7.63 2.17%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.65 0.60 0.59 0.39 0.31 0.28 64.43%

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