[ASAS] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -24.09%
YoY- -28.41%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 11,451 10,251 9,224 9,257 9,980 12,772 14,926 -16.23%
PBT 2,347 2,325 1,528 2,574 2,948 3,184 4,835 -38.31%
Tax -557 -684 -606 -712 -495 -884 -969 -30.93%
NP 1,790 1,641 922 1,862 2,453 2,300 3,866 -40.23%
-
NP to SH 1,790 1,641 922 1,862 2,453 2,300 3,866 -40.23%
-
Tax Rate 23.73% 29.42% 39.66% 27.66% 16.79% 27.76% 20.04% -
Total Cost 9,661 8,610 8,302 7,395 7,527 10,472 11,060 -8.64%
-
Net Worth 332,978 333,924 193,684 332,472 330,043 327,749 325,356 1.56%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 5,035 - - - 95 -
Div Payout % - - 546.18% - - - 2.48% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 332,978 333,924 193,684 332,472 330,043 327,749 325,356 1.56%
NOSH 192,473 190,813 193,684 191,958 191,640 191,666 191,386 0.37%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 15.63% 16.01% 10.00% 20.11% 24.58% 18.01% 25.90% -
ROE 0.54% 0.49% 0.48% 0.56% 0.74% 0.70% 1.19% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.95 5.37 4.76 4.82 5.21 6.66 7.80 -16.55%
EPS 0.93 0.86 0.48 0.97 1.28 1.20 2.02 -40.46%
DPS 0.00 0.00 2.60 0.00 0.00 0.00 0.05 -
NAPS 1.73 1.75 1.00 1.732 1.7222 1.71 1.70 1.17%
Adjusted Per Share Value based on latest NOSH - 191,958
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.00 5.37 4.84 4.85 5.23 6.70 7.83 -16.30%
EPS 0.94 0.86 0.48 0.98 1.29 1.21 2.03 -40.23%
DPS 0.00 0.00 2.64 0.00 0.00 0.00 0.05 -
NAPS 1.7457 1.7506 1.0154 1.743 1.7303 1.7182 1.7057 1.56%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.71 0.69 0.69 0.71 0.72 0.78 0.85 -
P/RPS 11.93 12.84 14.49 14.72 13.83 11.71 10.90 6.22%
P/EPS 76.34 80.23 144.95 73.20 56.25 65.00 42.08 48.91%
EY 1.31 1.25 0.69 1.37 1.78 1.54 2.38 -32.91%
DY 0.00 0.00 3.77 0.00 0.00 0.00 0.06 -
P/NAPS 0.41 0.39 0.69 0.41 0.42 0.46 0.50 -12.42%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 19/05/06 24/02/06 22/11/05 22/08/05 16/05/05 22/02/05 -
Price 0.70 0.76 0.70 0.71 0.72 0.75 0.87 -
P/RPS 11.77 14.15 14.70 14.72 13.83 11.26 11.16 3.62%
P/EPS 75.27 88.37 147.05 73.20 56.25 62.50 43.07 45.23%
EY 1.33 1.13 0.68 1.37 1.78 1.60 2.32 -31.06%
DY 0.00 0.00 3.71 0.00 0.00 0.00 0.06 -
P/NAPS 0.40 0.43 0.70 0.41 0.42 0.44 0.51 -14.99%

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