[ASAS] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -7.0%
YoY- 153.84%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 38,620 23,516 16,036 24,191 29,428 29,278 25,476 31.93%
PBT 16,116 11,460 11,936 8,014 8,434 8,590 5,800 97.52%
Tax -2,993 -2,000 -1,560 -1,293 -1,208 -2,340 -1,684 46.67%
NP 13,122 9,460 10,376 6,721 7,226 6,250 4,116 116.45%
-
NP to SH 13,122 9,460 10,376 6,721 7,226 6,250 4,116 116.45%
-
Tax Rate 18.57% 17.45% 13.07% 16.13% 14.32% 27.24% 29.03% -
Total Cost 25,497 14,056 5,660 17,470 22,201 23,028 21,360 12.51%
-
Net Worth 319,769 314,056 313,201 310,182 308,001 305,981 301,649 3.96%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 319,769 314,056 313,201 310,182 308,001 305,981 301,649 3.96%
NOSH 191,478 191,497 192,148 191,470 191,519 191,717 190,555 0.32%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 33.98% 40.23% 64.70% 27.78% 24.56% 21.35% 16.16% -
ROE 4.10% 3.01% 3.31% 2.17% 2.35% 2.04% 1.36% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 20.17 12.28 8.35 12.63 15.37 15.27 13.37 31.50%
EPS 6.85 4.94 5.40 3.51 3.77 3.26 2.16 115.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.64 1.63 1.62 1.6082 1.596 1.583 3.62%
Adjusted Per Share Value based on latest NOSH - 191,228
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 20.25 12.33 8.41 12.68 15.43 15.35 13.36 31.91%
EPS 6.88 4.96 5.44 3.52 3.79 3.28 2.16 116.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6764 1.6465 1.642 1.6261 1.6147 1.6041 1.5814 3.96%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.62 0.58 0.46 0.57 0.64 0.67 0.62 -
P/RPS 3.07 4.72 5.51 4.51 4.17 4.39 4.64 -24.05%
P/EPS 9.05 11.74 8.52 16.24 16.96 20.55 28.70 -53.63%
EY 11.05 8.52 11.74 6.16 5.90 4.87 3.48 115.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.28 0.35 0.40 0.42 0.39 -3.44%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 10/11/03 22/08/03 26/05/03 25/02/03 27/11/02 16/08/02 24/05/02 -
Price 0.98 0.64 0.50 0.46 0.58 0.66 0.68 -
P/RPS 4.86 5.21 5.99 3.64 3.77 4.32 5.09 -3.03%
P/EPS 14.30 12.96 9.26 13.10 15.37 20.25 31.48 -40.87%
EY 6.99 7.72 10.80 7.63 6.51 4.94 3.18 68.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.39 0.31 0.28 0.36 0.41 0.43 23.45%

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