[ASAS] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -14.55%
YoY- -46.23%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 46,132 43,404 41,004 41,233 42,678 45,504 51,088 -6.57%
PBT 8,824 9,344 9,300 10,234 11,608 12,264 12,736 -21.68%
Tax -2,422 -2,482 -2,736 -2,697 -2,788 -2,758 -3,536 -22.27%
NP 6,401 6,862 6,564 7,537 8,820 9,506 9,200 -21.46%
-
NP to SH 6,401 6,862 6,564 7,537 8,820 9,506 9,200 -21.46%
-
Tax Rate 27.45% 26.56% 29.42% 26.35% 24.02% 22.49% 27.76% -
Total Cost 39,730 36,542 34,440 33,696 33,858 35,998 41,888 -3.46%
-
Net Worth 332,818 331,599 333,924 333,092 332,092 330,065 327,749 1.02%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 4,977 - - - -
Div Payout % - - - 66.04% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 332,818 331,599 333,924 333,092 332,092 330,065 327,749 1.02%
NOSH 191,274 191,675 190,813 191,432 191,739 191,653 191,666 -0.13%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.88% 15.81% 16.01% 18.28% 20.67% 20.89% 18.01% -
ROE 1.92% 2.07% 1.97% 2.26% 2.66% 2.88% 2.81% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 24.12 22.64 21.49 21.54 22.26 23.74 26.65 -6.42%
EPS 3.35 3.58 3.44 3.93 4.60 4.96 4.80 -21.30%
DPS 0.00 0.00 0.00 2.60 0.00 0.00 0.00 -
NAPS 1.74 1.73 1.75 1.74 1.732 1.7222 1.71 1.16%
Adjusted Per Share Value based on latest NOSH - 193,684
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 24.18 22.75 21.50 21.62 22.37 23.86 26.78 -6.57%
EPS 3.36 3.60 3.44 3.95 4.62 4.98 4.82 -21.36%
DPS 0.00 0.00 0.00 2.61 0.00 0.00 0.00 -
NAPS 1.7448 1.7384 1.7506 1.7463 1.741 1.7304 1.7182 1.02%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.70 0.71 0.69 0.69 0.71 0.72 0.78 -
P/RPS 2.90 3.14 3.21 3.20 3.19 3.03 2.93 -0.68%
P/EPS 20.92 19.83 20.06 17.53 15.43 14.52 16.25 18.32%
EY 4.78 5.04 4.99 5.71 6.48 6.89 6.15 -15.45%
DY 0.00 0.00 0.00 3.77 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.39 0.40 0.41 0.42 0.46 -8.88%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 22/08/06 19/05/06 24/02/06 22/11/05 22/08/05 16/05/05 -
Price 0.71 0.70 0.76 0.70 0.71 0.72 0.75 -
P/RPS 2.94 3.09 3.54 3.25 3.19 3.03 2.81 3.05%
P/EPS 21.22 19.55 22.09 17.78 15.43 14.52 15.62 22.63%
EY 4.71 5.11 4.53 5.62 6.48 6.89 6.40 -18.47%
DY 0.00 0.00 0.00 3.71 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.43 0.40 0.41 0.42 0.44 -4.59%

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