[ASAS] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
10-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 34.71%
YoY- 5008.41%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 60,121 53,785 42,085 31,085 21,310 21,831 24,191 83.57%
PBT 20,882 19,405 16,317 13,775 9,449 9,548 8,014 89.46%
Tax -5,298 -4,838 -3,553 -2,843 -1,334 -1,473 -1,504 131.69%
NP 15,584 14,567 12,764 10,932 8,115 8,075 6,510 79.04%
-
NP to SH 15,584 14,567 12,764 10,932 8,115 8,075 6,512 79.00%
-
Tax Rate 25.37% 24.93% 21.77% 20.64% 14.12% 15.43% 18.77% -
Total Cost 44,537 39,218 29,321 20,153 13,195 13,756 17,681 85.23%
-
Net Worth 324,854 322,574 317,027 319,739 315,589 313,201 309,789 3.21%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 57 57 57 - - - - -
Div Payout % 0.37% 0.39% 0.45% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 324,854 322,574 317,027 319,739 315,589 313,201 309,789 3.21%
NOSH 191,090 192,008 190,980 191,460 192,432 192,148 191,228 -0.04%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 25.92% 27.08% 30.33% 35.17% 38.08% 36.99% 26.91% -
ROE 4.80% 4.52% 4.03% 3.42% 2.57% 2.58% 2.10% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 31.46 28.01 22.04 16.24 11.07 11.36 12.65 83.66%
EPS 8.16 7.59 6.68 5.71 4.22 4.20 3.41 79.00%
DPS 0.03 0.03 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.68 1.66 1.67 1.64 1.63 1.62 3.26%
Adjusted Per Share Value based on latest NOSH - 191,460
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 31.52 28.20 22.06 16.30 11.17 11.45 12.68 83.60%
EPS 8.17 7.64 6.69 5.73 4.25 4.23 3.41 79.14%
DPS 0.03 0.03 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.7031 1.6911 1.662 1.6763 1.6545 1.642 1.6241 3.22%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.08 1.17 0.96 0.62 0.58 0.46 0.57 -
P/RPS 3.43 4.18 4.36 3.82 5.24 4.05 4.51 -16.69%
P/EPS 13.24 15.42 14.36 10.86 13.75 10.95 16.74 -14.48%
EY 7.55 6.48 6.96 9.21 7.27 9.14 5.97 16.96%
DY 0.03 0.03 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.58 0.37 0.35 0.28 0.35 49.58%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/08/04 12/05/04 16/02/04 10/11/03 22/08/03 26/05/03 25/02/03 -
Price 1.00 1.09 1.00 0.98 0.64 0.50 0.46 -
P/RPS 3.18 3.89 4.54 6.04 5.78 4.40 3.64 -8.62%
P/EPS 12.26 14.37 14.96 17.16 15.18 11.90 13.51 -6.27%
EY 8.16 6.96 6.68 5.83 6.59 8.40 7.40 6.74%
DY 0.03 0.03 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.65 0.60 0.59 0.39 0.31 0.28 64.43%

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