[ASAS] QoQ Cumulative 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- 29.67%
YoY- 89.88%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 48,484 29,794 15,709 42,085 28,965 11,758 4,009 424.48%
PBT 14,177 10,295 6,072 16,315 12,087 5,730 2,984 181.81%
Tax -4,026 -2,745 -1,675 -3,553 -2,245 -1,000 -390 372.09%
NP 10,151 7,550 4,397 12,762 9,842 4,730 2,594 147.71%
-
NP to SH 10,151 7,550 4,397 12,762 9,842 4,730 2,594 147.71%
-
Tax Rate 28.40% 26.66% 27.59% 21.78% 18.57% 17.45% 13.07% -
Total Cost 38,333 22,244 11,312 29,323 19,123 7,028 1,415 796.60%
-
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 3.10% 2.32% 1.36% 4.01% 3.08% 1.51% 0.83% -
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 25.31 15.55 8.18 21.96 15.13 6.14 2.09 424.95%
EPS 5.30 3.94 2.29 6.66 5.14 2.47 1.35 148.24%
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 25.42 15.62 8.24 22.06 15.19 6.16 2.10 424.80%
EPS 5.32 3.96 2.31 6.69 5.16 2.48 1.36 147.64%
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 3.83 6.95 14.30 4.37 4.10 9.45 22.05 -68.76%
P/EPS 18.30 27.41 51.09 14.41 12.06 23.48 34.07 -33.84%
EY 5.46 3.65 1.96 6.94 8.29 4.26 2.93 51.26%
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 3.56 6.43 13.32 4.55 6.48 10.42 23.96 -71.84%
P/EPS 16.98 25.38 47.60 15.02 19.07 25.91 37.04 -40.46%
EY 5.89 3.94 2.10 6.66 5.24 3.86 2.70 67.96%
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