[ASAS] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 2.77%
YoY- 24.74%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 45,496 40,180 41,107 42,449 41,846 48,992 45,138 0.52%
PBT 12,590 10,212 10,899 11,176 10,642 13,260 8,148 33.68%
Tax -3,032 -2,520 -3,183 -3,190 -2,872 -3,856 -2,234 22.60%
NP 9,558 7,692 7,716 7,985 7,770 9,404 5,914 37.75%
-
NP to SH 9,558 7,692 7,716 7,985 7,770 9,404 5,914 37.75%
-
Tax Rate 24.08% 24.68% 29.20% 28.54% 26.99% 29.08% 27.42% -
Total Cost 35,938 32,488 33,391 34,464 34,076 39,588 39,224 -5.67%
-
Net Worth 338,353 335,097 335,062 332,934 331,086 336,403 333,021 1.06%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 9,569 -
Div Payout % - - - - - - 161.81% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 338,353 335,097 335,062 332,934 331,086 336,403 333,021 1.06%
NOSH 191,160 190,396 191,464 191,341 191,379 191,138 191,391 -0.08%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 21.01% 19.14% 18.77% 18.81% 18.57% 19.19% 13.10% -
ROE 2.82% 2.30% 2.30% 2.40% 2.35% 2.80% 1.78% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 23.80 21.10 21.47 22.19 21.87 25.63 23.58 0.62%
EPS 5.00 4.04 4.03 4.17 4.06 4.92 3.09 37.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.77 1.76 1.75 1.74 1.73 1.76 1.74 1.14%
Adjusted Per Share Value based on latest NOSH - 191,272
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 23.85 21.06 21.55 22.25 21.94 25.68 23.66 0.53%
EPS 5.01 4.03 4.05 4.19 4.07 4.93 3.10 37.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.02 -
NAPS 1.7738 1.7568 1.7566 1.7454 1.7357 1.7636 1.7459 1.06%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.76 0.90 1.12 1.13 1.28 0.76 0.74 -
P/RPS 3.19 4.26 5.22 5.09 5.85 2.97 3.14 1.05%
P/EPS 15.20 22.28 27.79 27.08 31.53 15.45 23.95 -26.16%
EY 6.58 4.49 3.60 3.69 3.17 6.47 4.18 35.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.76 -
P/NAPS 0.43 0.51 0.64 0.65 0.74 0.43 0.43 0.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 27/05/08 22/02/08 29/11/07 21/08/07 15/05/07 26/03/07 -
Price 0.74 0.84 0.98 1.07 1.00 1.10 0.70 -
P/RPS 3.11 3.98 4.56 4.82 4.57 4.29 2.97 3.12%
P/EPS 14.80 20.79 24.32 25.64 24.63 22.36 22.65 -24.71%
EY 6.76 4.81 4.11 3.90 4.06 4.47 4.41 32.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.14 -
P/NAPS 0.42 0.48 0.56 0.61 0.58 0.63 0.40 3.30%

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