[ASAS] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 54.38%
YoY- 152.09%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 42,085 38,620 23,516 16,036 24,191 29,428 29,278 27.28%
PBT 16,315 16,116 11,460 11,936 8,014 8,434 8,590 53.18%
Tax -3,553 -2,993 -2,000 -1,560 -1,293 -1,208 -2,340 32.00%
NP 12,762 13,122 9,460 10,376 6,721 7,226 6,250 60.74%
-
NP to SH 12,762 13,122 9,460 10,376 6,721 7,226 6,250 60.74%
-
Tax Rate 21.78% 18.57% 17.45% 13.07% 16.13% 14.32% 27.24% -
Total Cost 29,323 25,497 14,056 5,660 17,470 22,201 23,028 17.42%
-
Net Worth 318,091 319,769 314,056 313,201 310,182 308,001 305,981 2.61%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 57 - - - - - - -
Div Payout % 0.45% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 318,091 319,769 314,056 313,201 310,182 308,001 305,981 2.61%
NOSH 191,621 191,478 191,497 192,148 191,470 191,519 191,717 -0.03%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 30.32% 33.98% 40.23% 64.70% 27.78% 24.56% 21.35% -
ROE 4.01% 4.10% 3.01% 3.31% 2.17% 2.35% 2.04% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 21.96 20.17 12.28 8.35 12.63 15.37 15.27 27.32%
EPS 6.66 6.85 4.94 5.40 3.51 3.77 3.26 60.79%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.67 1.64 1.63 1.62 1.6082 1.596 2.64%
Adjusted Per Share Value based on latest NOSH - 192,148
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 22.06 20.25 12.33 8.41 12.68 15.43 15.35 27.26%
EPS 6.69 6.88 4.96 5.44 3.52 3.79 3.28 60.62%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6676 1.6764 1.6465 1.642 1.6261 1.6147 1.6041 2.61%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.96 0.62 0.58 0.46 0.57 0.64 0.67 -
P/RPS 4.37 3.07 4.72 5.51 4.51 4.17 4.39 -0.30%
P/EPS 14.41 9.05 11.74 8.52 16.24 16.96 20.55 -21.02%
EY 6.94 11.05 8.52 11.74 6.16 5.90 4.87 26.55%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.37 0.35 0.28 0.35 0.40 0.42 23.93%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 16/02/04 10/11/03 22/08/03 26/05/03 25/02/03 27/11/02 16/08/02 -
Price 1.00 0.98 0.64 0.50 0.46 0.58 0.66 -
P/RPS 4.55 4.86 5.21 5.99 3.64 3.77 4.32 3.50%
P/EPS 15.02 14.30 12.96 9.26 13.10 15.37 20.25 -18.01%
EY 6.66 6.99 7.72 10.80 7.63 6.51 4.94 21.97%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.39 0.31 0.28 0.36 0.41 28.80%

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