[ASAS] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 82.34%
YoY- 51.36%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 15,709 42,085 28,965 11,758 4,009 24,191 22,071 -20.26%
PBT 6,072 16,315 12,087 5,730 2,984 8,014 6,326 -2.69%
Tax -1,675 -3,553 -2,245 -1,000 -390 -1,293 -906 50.57%
NP 4,397 12,762 9,842 4,730 2,594 6,721 5,420 -13.00%
-
NP to SH 4,397 12,762 9,842 4,730 2,594 6,721 5,420 -13.00%
-
Tax Rate 27.59% 21.78% 18.57% 17.45% 13.07% 16.13% 14.32% -
Total Cost 11,312 29,323 19,123 7,028 1,415 17,470 16,651 -22.70%
-
Net Worth 322,574 318,091 319,769 314,056 313,201 310,182 308,001 3.12%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 57 - - - - - -
Div Payout % - 0.45% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 322,574 318,091 319,769 314,056 313,201 310,182 308,001 3.12%
NOSH 192,008 191,621 191,478 191,497 192,148 191,470 191,519 0.16%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 27.99% 30.32% 33.98% 40.23% 64.70% 27.78% 24.56% -
ROE 1.36% 4.01% 3.08% 1.51% 0.83% 2.17% 1.76% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 8.18 21.96 15.13 6.14 2.09 12.63 11.52 -20.39%
EPS 2.29 6.66 5.14 2.47 1.35 3.51 2.83 -13.15%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.66 1.67 1.64 1.63 1.62 1.6082 2.95%
Adjusted Per Share Value based on latest NOSH - 192,432
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 8.24 22.06 15.19 6.16 2.10 12.68 11.57 -20.23%
EPS 2.31 6.69 5.16 2.48 1.36 3.52 2.84 -12.85%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6911 1.6676 1.6764 1.6465 1.642 1.6261 1.6147 3.12%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.17 0.96 0.62 0.58 0.46 0.57 0.64 -
P/RPS 14.30 4.37 4.10 9.45 22.05 4.51 5.55 87.83%
P/EPS 51.09 14.41 12.06 23.48 34.07 16.24 22.61 72.11%
EY 1.96 6.94 8.29 4.26 2.93 6.16 4.42 -41.82%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.58 0.37 0.35 0.28 0.35 0.40 45.17%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 12/05/04 16/02/04 10/11/03 22/08/03 26/05/03 25/02/03 27/11/02 -
Price 1.09 1.00 0.98 0.64 0.50 0.46 0.58 -
P/RPS 13.32 4.55 6.48 10.42 23.96 3.64 5.03 91.29%
P/EPS 47.60 15.02 19.07 25.91 37.04 13.10 20.49 75.31%
EY 2.10 6.66 5.24 3.86 2.70 7.63 4.88 -42.97%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.59 0.39 0.31 0.28 0.36 48.22%

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