[ASAS] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
12-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 50.48%
YoY- 69.51%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 14,926 18,690 14,085 15,709 13,120 17,207 7,749 54.50%
PBT 4,835 3,882 4,223 6,072 4,230 6,357 2,746 45.56%
Tax -969 -1,281 -1,070 -1,675 -1,308 -1,245 -610 35.95%
NP 3,866 2,601 3,153 4,397 2,922 5,112 2,136 48.24%
-
NP to SH 3,866 2,601 3,153 4,397 2,922 5,112 2,136 48.24%
-
Tax Rate 20.04% 33.00% 25.34% 27.59% 30.92% 19.58% 22.21% -
Total Cost 11,060 16,089 10,932 11,312 10,198 12,095 5,613 56.84%
-
Net Worth 325,356 327,037 324,854 322,574 317,027 319,739 315,589 2.04%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 95 - - - 57 - - -
Div Payout % 2.48% - - - 1.96% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 325,356 327,037 324,854 322,574 317,027 319,739 315,589 2.04%
NOSH 191,386 191,249 191,090 192,008 190,980 191,460 192,432 -0.36%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 25.90% 13.92% 22.39% 27.99% 22.27% 29.71% 27.56% -
ROE 1.19% 0.80% 0.97% 1.36% 0.92% 1.60% 0.68% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 7.80 9.77 7.37 8.18 6.87 8.99 4.03 54.99%
EPS 2.02 1.36 1.65 2.29 1.53 2.67 1.11 48.78%
DPS 0.05 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 1.70 1.71 1.70 1.68 1.66 1.67 1.64 2.41%
Adjusted Per Share Value based on latest NOSH - 192,008
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 7.83 9.80 7.38 8.24 6.88 9.02 4.06 54.62%
EPS 2.03 1.36 1.65 2.31 1.53 2.68 1.12 48.38%
DPS 0.05 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 1.7057 1.7145 1.7031 1.6911 1.662 1.6763 1.6545 2.04%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.85 0.97 1.08 1.17 0.96 0.62 0.58 -
P/RPS 10.90 9.93 14.65 14.30 13.97 6.90 14.40 -16.87%
P/EPS 42.08 71.32 65.45 51.09 62.75 23.22 52.25 -13.38%
EY 2.38 1.40 1.53 1.96 1.59 4.31 1.91 15.71%
DY 0.06 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.50 0.57 0.64 0.70 0.58 0.37 0.35 26.70%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 19/11/04 17/08/04 12/05/04 16/02/04 10/11/03 22/08/03 -
Price 0.87 0.90 1.00 1.09 1.00 0.98 0.64 -
P/RPS 11.16 9.21 13.57 13.32 14.56 10.90 15.89 -20.90%
P/EPS 43.07 66.18 60.61 47.60 65.36 36.70 57.66 -17.60%
EY 2.32 1.51 1.65 2.10 1.53 2.72 1.73 21.49%
DY 0.06 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.51 0.53 0.59 0.65 0.60 0.59 0.39 19.48%

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