[ASAS] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 105.43%
YoY- 102.67%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 21,310 21,831 24,191 26,882 31,336 29,510 27,858 -16.39%
PBT 9,449 9,548 8,014 912 -2,642 -7,592 -12,127 -
Tax -1,334 -1,473 -1,504 -700 -1,303 1,551 5,057 -
NP 8,115 8,075 6,510 212 -3,945 -6,041 -7,070 -
-
NP to SH 8,115 8,075 6,512 214 -3,943 -8,352 -12,484 -
-
Tax Rate 14.12% 15.43% 18.77% 76.75% - - - -
Total Cost 13,195 13,756 17,681 26,670 35,281 35,551 34,928 -47.83%
-
Net Worth 315,589 313,201 309,789 307,568 306,900 301,649 302,121 2.95%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 315,589 313,201 309,789 307,568 306,900 301,649 302,121 2.95%
NOSH 192,432 192,148 191,228 191,249 192,293 190,555 191,470 0.33%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 38.08% 36.99% 26.91% 0.79% -12.59% -20.47% -25.38% -
ROE 2.57% 2.58% 2.10% 0.07% -1.28% -2.77% -4.13% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.07 11.36 12.65 14.06 16.30 15.49 14.55 -16.70%
EPS 4.22 4.20 3.41 0.11 -2.05 -4.38 -6.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.63 1.62 1.6082 1.596 1.583 1.5779 2.61%
Adjusted Per Share Value based on latest NOSH - 191,249
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.17 11.45 12.68 14.09 16.43 15.47 14.60 -16.39%
EPS 4.25 4.23 3.41 0.11 -2.07 -4.38 -6.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6545 1.642 1.6241 1.6124 1.6089 1.5814 1.5839 2.95%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.58 0.46 0.57 0.64 0.67 0.62 0.61 -
P/RPS 5.24 4.05 4.51 4.55 4.11 4.00 4.19 16.12%
P/EPS 13.75 10.95 16.74 571.96 -32.67 -14.15 -9.36 -
EY 7.27 9.14 5.97 0.17 -3.06 -7.07 -10.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.28 0.35 0.40 0.42 0.39 0.39 -6.97%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 26/05/03 25/02/03 27/11/02 16/08/02 24/05/02 28/02/02 -
Price 0.64 0.50 0.46 0.58 0.66 0.68 0.62 -
P/RPS 5.78 4.40 3.64 4.13 4.05 4.39 4.26 22.62%
P/EPS 15.18 11.90 13.51 518.34 -32.19 -15.51 -9.51 -
EY 6.59 8.40 7.40 0.19 -3.11 -6.45 -10.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.31 0.28 0.36 0.41 0.43 0.39 0.00%

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
Post a Comment