[ASAS] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -52.51%
YoY- 120.93%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 17,207 7,749 4,009 2,120 7,432 8,270 6,369 93.86%
PBT 6,357 2,746 2,984 1,688 2,031 2,845 1,450 167.62%
Tax -1,245 -610 -390 -598 264 -749 -421 105.89%
NP 5,112 2,136 2,594 1,090 2,295 2,096 1,029 190.86%
-
NP to SH 5,112 2,136 2,594 1,090 2,295 2,096 1,029 190.86%
-
Tax Rate 19.58% 22.21% 13.07% 35.43% -13.00% 26.33% 29.03% -
Total Cost 12,095 5,613 1,415 1,030 5,137 6,174 5,340 72.38%
-
Net Worth 319,739 315,589 313,201 309,789 307,568 306,900 301,649 3.95%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 319,739 315,589 313,201 309,789 307,568 306,900 301,649 3.95%
NOSH 191,460 192,432 192,148 191,228 191,249 192,293 190,555 0.31%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 29.71% 27.56% 64.70% 51.42% 30.88% 25.34% 16.16% -
ROE 1.60% 0.68% 0.83% 0.35% 0.75% 0.68% 0.34% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.99 4.03 2.09 1.11 3.89 4.30 3.34 93.38%
EPS 2.67 1.11 1.35 0.57 1.20 1.09 0.54 189.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.64 1.63 1.62 1.6082 1.596 1.583 3.62%
Adjusted Per Share Value based on latest NOSH - 191,228
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.02 4.06 2.10 1.11 3.90 4.34 3.34 93.81%
EPS 2.68 1.12 1.36 0.57 1.20 1.10 0.54 190.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6763 1.6545 1.642 1.6241 1.6124 1.6089 1.5814 3.95%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.62 0.58 0.46 0.57 0.64 0.67 0.62 -
P/RPS 6.90 14.40 22.05 51.42 16.47 15.58 18.55 -48.24%
P/EPS 23.22 52.25 34.07 100.00 53.33 61.47 114.81 -65.51%
EY 4.31 1.91 2.93 1.00 1.88 1.63 0.87 190.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.28 0.35 0.40 0.42 0.39 -3.44%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 10/11/03 22/08/03 26/05/03 25/02/03 27/11/02 16/08/02 24/05/02 -
Price 0.98 0.64 0.50 0.46 0.58 0.66 0.68 -
P/RPS 10.90 15.89 23.96 41.49 14.93 15.35 20.35 -34.02%
P/EPS 36.70 57.66 37.04 80.70 48.33 60.55 125.93 -56.01%
EY 2.72 1.73 2.70 1.24 2.07 1.65 0.79 127.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.39 0.31 0.28 0.36 0.41 0.43 23.45%

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