[ASAS] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
15-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -60.25%
YoY- 43.27%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 41,107 31,837 20,923 12,248 45,138 34,599 21,702 52.91%
PBT 10,899 8,382 5,321 3,315 8,148 6,618 4,672 75.62%
Tax -3,183 -2,393 -1,436 -964 -2,234 -1,817 -1,241 87.05%
NP 7,716 5,989 3,885 2,351 5,914 4,801 3,431 71.39%
-
NP to SH 7,716 5,989 3,885 2,351 5,914 4,801 3,431 71.39%
-
Tax Rate 29.20% 28.55% 26.99% 29.08% 27.42% 27.46% 26.56% -
Total Cost 33,391 25,848 17,038 9,897 39,224 29,798 18,271 49.31%
-
Net Worth 335,062 332,934 331,086 336,403 333,021 332,818 331,599 0.69%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 9,569 - - -
Div Payout % - - - - 161.81% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 335,062 332,934 331,086 336,403 333,021 332,818 331,599 0.69%
NOSH 191,464 191,341 191,379 191,138 191,391 191,274 191,675 -0.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 18.77% 18.81% 18.57% 19.19% 13.10% 13.88% 15.81% -
ROE 2.30% 1.80% 1.17% 0.70% 1.78% 1.44% 1.03% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 21.47 16.64 10.93 6.41 23.58 18.09 11.32 53.04%
EPS 4.03 3.13 2.03 1.23 3.09 2.51 1.79 71.52%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.75 1.74 1.73 1.76 1.74 1.74 1.73 0.76%
Adjusted Per Share Value based on latest NOSH - 191,138
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 21.55 16.69 10.97 6.42 23.66 18.14 11.38 52.88%
EPS 4.05 3.14 2.04 1.23 3.10 2.52 1.80 71.45%
DPS 0.00 0.00 0.00 0.00 5.02 0.00 0.00 -
NAPS 1.7566 1.7454 1.7357 1.7636 1.7459 1.7448 1.7384 0.69%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.12 1.13 1.28 0.76 0.74 0.70 0.71 -
P/RPS 5.22 6.79 11.71 11.86 3.14 3.87 6.27 -11.47%
P/EPS 27.79 36.10 63.05 61.79 23.95 27.89 39.66 -21.05%
EY 3.60 2.77 1.59 1.62 4.18 3.59 2.52 26.76%
DY 0.00 0.00 0.00 0.00 6.76 0.00 0.00 -
P/NAPS 0.64 0.65 0.74 0.43 0.43 0.40 0.41 34.45%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 29/11/07 21/08/07 15/05/07 26/03/07 24/11/06 22/08/06 -
Price 0.98 1.07 1.00 1.10 0.70 0.71 0.70 -
P/RPS 4.56 6.43 9.15 17.17 2.97 3.93 6.18 -18.29%
P/EPS 24.32 34.19 49.26 89.43 22.65 28.29 39.11 -27.08%
EY 4.11 2.93 2.03 1.12 4.41 3.54 2.56 36.99%
DY 0.00 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.56 0.61 0.58 0.63 0.40 0.41 0.40 25.06%

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