[ASAS] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
16-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -2.75%
YoY- 89.88%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 64,645 59,588 62,836 42,085 38,620 23,516 16,036 152.65%
PBT 18,902 20,590 24,288 16,315 16,116 11,460 11,936 35.74%
Tax -5,368 -5,490 -6,700 -3,553 -2,993 -2,000 -1,560 127.41%
NP 13,534 15,100 17,588 12,762 13,122 9,460 10,376 19.32%
-
NP to SH 13,534 15,100 17,588 12,762 13,122 9,460 10,376 19.32%
-
Tax Rate 28.40% 26.66% 27.59% 21.78% 18.57% 17.45% 13.07% -
Total Cost 51,110 44,488 45,248 29,323 25,497 14,056 5,660 331.90%
-
Net Worth 327,513 325,761 322,574 318,091 319,769 314,056 313,201 3.01%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 57 - - - -
Div Payout % - - - 0.45% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 327,513 325,761 322,574 318,091 319,769 314,056 313,201 3.01%
NOSH 191,528 191,624 192,008 191,621 191,478 191,497 192,148 -0.21%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 20.94% 25.34% 27.99% 30.32% 33.98% 40.23% 64.70% -
ROE 4.13% 4.64% 5.45% 4.01% 4.10% 3.01% 3.31% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 33.75 31.10 32.73 21.96 20.17 12.28 8.35 153.09%
EPS 7.07 7.88 9.16 6.66 6.85 4.94 5.40 19.62%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 1.71 1.70 1.68 1.66 1.67 1.64 1.63 3.23%
Adjusted Per Share Value based on latest NOSH - 190,980
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 33.89 31.24 32.94 22.06 20.25 12.33 8.41 152.58%
EPS 7.10 7.92 9.22 6.69 6.88 4.96 5.44 19.37%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 1.717 1.7078 1.6911 1.6676 1.6764 1.6465 1.642 3.01%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.97 1.08 1.17 0.96 0.62 0.58 0.46 -
P/RPS 2.87 3.47 3.58 4.37 3.07 4.72 5.51 -35.18%
P/EPS 13.73 13.71 12.77 14.41 9.05 11.74 8.52 37.33%
EY 7.29 7.30 7.83 6.94 11.05 8.52 11.74 -27.15%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.70 0.58 0.37 0.35 0.28 60.41%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 19/11/04 17/08/04 12/05/04 16/02/04 10/11/03 22/08/03 26/05/03 -
Price 0.90 1.00 1.09 1.00 0.98 0.64 0.50 -
P/RPS 2.67 3.22 3.33 4.55 4.86 5.21 5.99 -41.56%
P/EPS 12.74 12.69 11.90 15.02 14.30 12.96 9.26 23.62%
EY 7.85 7.88 8.40 6.66 6.99 7.72 10.80 -19.11%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.65 0.60 0.59 0.39 0.31 42.84%

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