[ASAS] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
16-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -42.84%
YoY- 168.07%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 18,690 14,085 15,709 13,120 17,207 7,749 4,009 178.29%
PBT 3,882 4,223 6,072 4,230 6,357 2,746 2,984 19.11%
Tax -1,281 -1,070 -1,675 -1,308 -1,245 -610 -390 120.48%
NP 2,601 3,153 4,397 2,922 5,112 2,136 2,594 0.17%
-
NP to SH 2,601 3,153 4,397 2,922 5,112 2,136 2,594 0.17%
-
Tax Rate 33.00% 25.34% 27.59% 30.92% 19.58% 22.21% 13.07% -
Total Cost 16,089 10,932 11,312 10,198 12,095 5,613 1,415 403.41%
-
Net Worth 327,037 324,854 322,574 317,027 319,739 315,589 313,201 2.91%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 57 - - - -
Div Payout % - - - 1.96% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 327,037 324,854 322,574 317,027 319,739 315,589 313,201 2.91%
NOSH 191,249 191,090 192,008 190,980 191,460 192,432 192,148 -0.31%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 13.92% 22.39% 27.99% 22.27% 29.71% 27.56% 64.70% -
ROE 0.80% 0.97% 1.36% 0.92% 1.60% 0.68% 0.83% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.77 7.37 8.18 6.87 8.99 4.03 2.09 178.79%
EPS 1.36 1.65 2.29 1.53 2.67 1.11 1.35 0.49%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 1.71 1.70 1.68 1.66 1.67 1.64 1.63 3.23%
Adjusted Per Share Value based on latest NOSH - 190,980
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.80 7.38 8.24 6.88 9.02 4.06 2.10 178.47%
EPS 1.36 1.65 2.31 1.53 2.68 1.12 1.36 0.00%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 1.7145 1.7031 1.6911 1.662 1.6763 1.6545 1.642 2.91%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.97 1.08 1.17 0.96 0.62 0.58 0.46 -
P/RPS 9.93 14.65 14.30 13.97 6.90 14.40 22.05 -41.16%
P/EPS 71.32 65.45 51.09 62.75 23.22 52.25 34.07 63.42%
EY 1.40 1.53 1.96 1.59 4.31 1.91 2.93 -38.79%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.70 0.58 0.37 0.35 0.28 60.41%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 19/11/04 17/08/04 12/05/04 16/02/04 10/11/03 22/08/03 26/05/03 -
Price 0.90 1.00 1.09 1.00 0.98 0.64 0.50 -
P/RPS 9.21 13.57 13.32 14.56 10.90 15.89 23.96 -47.04%
P/EPS 66.18 60.61 47.60 65.36 36.70 57.66 37.04 47.08%
EY 1.51 1.65 2.10 1.53 2.72 1.73 2.70 -32.04%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.65 0.60 0.59 0.39 0.31 42.84%

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