[ASAS] QoQ Cumulative 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- 38.08%
YoY- 9.83%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 32,009 22,752 12,772 63,410 48,484 29,794 15,709 60.65%
PBT 8,706 6,132 3,184 19,012 14,177 10,295 6,072 27.12%
Tax -2,091 -1,379 -884 -4,995 -4,026 -2,745 -1,675 15.92%
NP 6,615 4,753 2,300 14,017 10,151 7,550 4,397 31.26%
-
NP to SH 6,615 4,753 2,300 14,017 10,151 7,550 4,397 31.26%
-
Tax Rate 24.02% 22.49% 27.76% 26.27% 28.40% 26.66% 27.59% -
Total Cost 25,394 17,999 10,472 49,393 38,333 22,244 11,312 71.36%
-
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 1.99% 1.44% 0.70% 4.28% 3.10% 2.32% 1.36% -
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 16.69 11.87 6.66 33.11 25.31 15.55 8.18 60.79%
EPS 3.45 2.48 1.20 7.32 5.30 3.94 2.29 31.38%
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 16.78 11.93 6.70 33.24 25.42 15.62 8.24 60.59%
EPS 3.47 2.49 1.21 7.35 5.32 3.96 2.31 31.13%
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 4.25 6.06 11.71 2.57 3.83 6.95 14.30 -55.43%
P/EPS 20.58 29.03 65.00 11.61 18.30 27.41 51.09 -45.42%
EY 4.86 3.44 1.54 8.61 5.46 3.65 1.96 83.09%
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 4.25 6.06 11.26 2.63 3.56 6.43 13.32 -53.27%
P/EPS 20.58 29.03 62.50 11.89 16.98 25.38 47.60 -42.79%
EY 4.86 3.44 1.60 8.41 5.89 3.94 2.10 74.87%
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