[ASAS] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 3.56%
YoY- 9.83%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 42,678 45,504 51,088 63,410 64,645 59,588 62,836 -22.71%
PBT 11,608 12,264 12,736 19,012 18,902 20,590 24,288 -38.84%
Tax -2,788 -2,758 -3,536 -4,995 -5,368 -5,490 -6,700 -44.23%
NP 8,820 9,506 9,200 14,017 13,534 15,100 17,588 -36.85%
-
NP to SH 8,820 9,506 9,200 14,017 13,534 15,100 17,588 -36.85%
-
Tax Rate 24.02% 22.49% 27.76% 26.27% 28.40% 26.66% 27.59% -
Total Cost 33,858 35,998 41,888 49,393 51,110 44,488 45,248 -17.56%
-
Net Worth 332,092 330,065 327,749 327,446 327,513 325,761 322,574 1.95%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 95 - - - -
Div Payout % - - - 0.68% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 332,092 330,065 327,749 327,446 327,513 325,761 322,574 1.95%
NOSH 191,739 191,653 191,666 191,489 191,528 191,624 192,008 -0.09%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 20.67% 20.89% 18.01% 22.11% 20.94% 25.34% 27.99% -
ROE 2.66% 2.88% 2.81% 4.28% 4.13% 4.64% 5.45% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 22.26 23.74 26.65 33.11 33.75 31.10 32.73 -22.64%
EPS 4.60 4.96 4.80 7.32 7.07 7.88 9.16 -36.79%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 1.732 1.7222 1.71 1.71 1.71 1.70 1.68 2.05%
Adjusted Per Share Value based on latest NOSH - 191,386
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 22.37 23.86 26.78 33.24 33.89 31.24 32.94 -22.72%
EPS 4.62 4.98 4.82 7.35 7.10 7.92 9.22 -36.88%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 1.741 1.7304 1.7182 1.7167 1.717 1.7078 1.6911 1.95%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.71 0.72 0.78 0.85 0.97 1.08 1.17 -
P/RPS 3.19 3.03 2.93 2.57 2.87 3.47 3.58 -7.39%
P/EPS 15.43 14.52 16.25 11.61 13.73 13.71 12.77 13.43%
EY 6.48 6.89 6.15 8.61 7.29 7.30 7.83 -11.84%
DY 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.46 0.50 0.57 0.64 0.70 -29.97%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 22/08/05 16/05/05 22/02/05 19/11/04 17/08/04 12/05/04 -
Price 0.71 0.72 0.75 0.87 0.90 1.00 1.09 -
P/RPS 3.19 3.03 2.81 2.63 2.67 3.22 3.33 -2.82%
P/EPS 15.43 14.52 15.62 11.89 12.74 12.69 11.90 18.88%
EY 6.48 6.89 6.40 8.41 7.85 7.88 8.40 -15.87%
DY 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.44 0.51 0.53 0.59 0.65 -26.42%

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