[ASAS] QoQ 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- -17.66%

YoY- 1.91%

Quarter Report

ASAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Quarter Result
Revenue	15,709	13,120	17,207	7,749	4,009	2,120	7,432	64.62%
YoY %	19.73%	-23.75%	122.05%	93.29%	89.10%	-71.47%	-	-
Horiz. %	211.37%	176.53%	231.53%	104.27%	53.94%	28.53%	100.00%	-
PBT	6,072	4,230	6,357	2,746	2,984	1,688	2,031	107.39%
YoY %	43.55%	-33.46%	131.50%	-7.98%	76.78%	-16.89%	-	-
Horiz. %	298.97%	208.27%	313.00%	135.20%	146.92%	83.11%	100.00%	-
Tax	-1,675	-1,308	-1,245	-610	-390	-598	264	-
YoY %	-28.06%	-5.06%	-104.10%	-56.41%	34.78%	-326.52%	-	-
Horiz. %	-634.47%	-495.45%	-471.59%	-231.06%	-147.73%	-226.52%	100.00%	-
NP	4,397	2,922	5,112	2,136	2,594	1,090	2,295	54.19%
YoY %	50.48%	-42.84%	139.33%	-17.66%	137.98%	-52.51%	-	-
Horiz. %	191.59%	127.32%	222.75%	93.07%	113.03%	47.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,397	2,922	5,112	2,136	2,594	1,090	2,295	54.19%
YoY %	50.48%	-42.84%	139.33%	-17.66%	137.98%	-52.51%	-	-
Horiz. %	191.59%	127.32%	222.75%	93.07%	113.03%	47.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.59%	30.92%	19.58%	22.21%	13.07%	35.43%	-13.00%	-
YoY %	-10.77%	57.92%	-11.84%	69.93%	-63.11%	372.54%	-	-
Horiz. %	-212.23%	-237.85%	-150.62%	-170.85%	-100.54%	-272.54%	100.00%	-
Total Cost	11,312	10,198	12,095	5,613	1,415	1,030	5,137	69.17%
YoY %	10.92%	-15.68%	115.48%	296.68%	37.38%	-79.95%	-	-
Horiz. %	220.21%	198.52%	235.45%	109.27%	27.55%	20.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	322,574	317,027	319,739	315,589	313,201	309,789	307,568	3.22%
YoY %	1.75%	-0.85%	1.32%	0.76%	1.10%	0.72%	-	-
Horiz. %	104.88%	103.08%	103.96%	102.61%	101.83%	100.72%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Dividend
Div	-	57	-	-	-	-	-	-
YoY %	-	0.00%	-	-	-	-	-	-
Horiz. %	-	100.00%	-	-	-	-	-	-
Div Payout %	-	1.96%	-	-	-	-	-	-
YoY %	-	0.00%	-	-	-	-	-	-
Horiz. %	-	100.00%	-	-	-	-	-	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Equity
Net Worth	322,574	317,027	319,739	315,589	313,201	309,789	307,568	3.22%
YoY %	1.75%	-0.85%	1.32%	0.76%	1.10%	0.72%	-	-
Horiz. %	104.88%	103.08%	103.96%	102.61%	101.83%	100.72%	100.00%	-
NOSH	192,008	190,980	191,460	192,432	192,148	191,228	191,249	0.26%
YoY %	0.54%	-0.25%	-0.51%	0.15%	0.48%	-0.01%	-	-
Horiz. %	100.40%	99.86%	100.11%	100.62%	100.47%	99.99%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Ratio Analysis
NP Margin	27.99%	22.27%	29.71%	27.56%	64.70%	51.42%	30.88%	-
YoY %	25.68%	-25.04%	7.80%	-57.40%	25.83%	66.52%	-	-
Horiz. %	90.64%	72.12%	96.21%	89.25%	209.52%	166.52%	100.00%	-
ROE	1.36%	0.92%	1.60%	0.68%	0.83%	0.35%	0.75%	-
YoY %	47.83%	-42.50%	135.29%	-18.07%	137.14%	-53.33%	-	-
Horiz. %	181.33%	122.67%	213.33%	90.67%	110.67%	46.67%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Per Share
RPS	8.18	6.87	8.99	4.03	2.09	1.11	3.89	64.06%
YoY %	19.07%	-23.58%	123.08%	92.82%	88.29%	-71.47%	-	-
Horiz. %	210.28%	176.61%	231.11%	103.60%	53.73%	28.53%	100.00%	-
EPS	2.29	1.53	2.67	1.11	1.35	0.57	1.20	53.79%
YoY %	49.67%	-42.70%	140.54%	-17.78%	136.84%	-52.50%	-	-
Horiz. %	190.83%	127.50%	222.50%	92.50%	112.50%	47.50%	100.00%	-
DPS	0.00	0.03	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
NAPS	1.68	1.66	1.67	1.64	1.63	1.62	1.6082	2.95%
YoY %	1.20%	-0.60%	1.83%	0.61%	0.62%	0.73%	-	-
Horiz. %	104.46%	103.22%	103.84%	101.98%	101.36%	100.73%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 192,432
RPS	8.24	6.88	9.02	4.06	2.10	1.11	3.90	64.58%
YoY %	19.77%	-23.73%	122.17%	93.33%	89.19%	-71.54%	-	-
Horiz. %	211.28%	176.41%	231.28%	104.10%	53.85%	28.46%	100.00%	-
EPS	2.31	1.53	2.68	1.12	1.36	0.57	1.20	54.68%
YoY %	50.98%	-42.91%	139.29%	-17.65%	138.60%	-52.50%	-	-
Horiz. %	192.50%	127.50%	223.33%	93.33%	113.33%	47.50%	100.00%	-
DPS	0.00	0.03	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
NAPS	1.6911	1.662	1.6763	1.6545	1.642	1.6241	1.6124	3.22%
YoY %	1.75%	-0.85%	1.32%	0.76%	1.10%	0.73%	-	-
Horiz. %	104.88%	103.08%	103.96%	102.61%	101.84%	100.73%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
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	13.97	6.90	14.40	22.05	51.42	16.47	-8.98%
YoY %	2.36%	102.46%	-52.08%	-34.69%	-57.12%	212.20%	-	-
Horiz. %	86.82%	84.82%	41.89%	87.43%	133.88%	312.20%	100.00%	-
P/EPS	51.09	62.75	23.22	52.25	34.07	100.00	53.33	-2.81%
YoY %	-18.58%	170.24%	-55.56%	53.36%	-65.93%	87.51%	-	-
Horiz. %	95.80%	117.66%	43.54%	97.97%	63.89%	187.51%	100.00%	-
EY	1.96	1.59	4.31	1.91	2.93	1.00	1.88	2.81%
YoY %	23.27%	-63.11%	125.65%	-34.81%	193.00%	-46.81%	-	-
Horiz. %	104.26%	84.57%	229.26%	101.60%	155.85%	53.19%	100.00%	-
DY	0.00	0.03	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
P/NAPS	0.70	0.58	0.37	0.35	0.28	0.35	0.40	45.17%
YoY %	20.69%	56.76%	5.71%	25.00%	-20.00%	-12.50%	-	-
Horiz. %	175.00%	145.00%	92.50%	87.50%	70.00%	87.50%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Price Multiplier on Announcement Date
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	14.56	10.90	15.89	23.96	41.49	14.93	-7.31%
YoY %	-8.52%	33.58%	-31.40%	-33.68%	-42.25%	177.90%	-	-
Horiz. %	89.22%	97.52%	73.01%	106.43%	160.48%	277.90%	100.00%	-
P/EPS	47.60	65.36	36.70	57.66	37.04	80.70	48.33	-1.00%
YoY %	-27.17%	78.09%	-36.35%	55.67%	-54.10%	66.98%	-	-
Horiz. %	98.49%	135.24%	75.94%	119.30%	76.64%	166.98%	100.00%	-
EY	2.10	1.53	2.72	1.73	2.70	1.24	2.07	0.96%
YoY %	37.25%	-43.75%	57.23%	-35.93%	117.74%	-40.10%	-	-
Horiz. %	101.45%	73.91%	131.40%	83.57%	130.43%	59.90%	100.00%	-
DY	0.00	0.03	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
P/NAPS	0.65	0.60	0.59	0.39	0.31	0.28	0.36	48.22%
YoY %	8.33%	1.69%	51.28%	25.81%	10.71%	-22.22%	-	-
Horiz. %	180.56%	166.67%	163.89%	108.33%	86.11%	77.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos