[ASAS] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 24.0%
YoY- 196.68%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 42,085 31,085 21,310 21,831 24,191 26,882 31,336 21.66%
PBT 16,317 13,775 9,449 9,548 8,014 912 -2,642 -
Tax -3,553 -2,843 -1,334 -1,473 -1,504 -700 -1,303 94.82%
NP 12,764 10,932 8,115 8,075 6,510 212 -3,945 -
-
NP to SH 12,764 10,932 8,115 8,075 6,512 214 -3,943 -
-
Tax Rate 21.77% 20.64% 14.12% 15.43% 18.77% 76.75% - -
Total Cost 29,321 20,153 13,195 13,756 17,681 26,670 35,281 -11.57%
-
Net Worth 317,027 319,739 315,589 313,201 309,789 307,568 306,900 2.18%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 57 - - - - - - -
Div Payout % 0.45% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 317,027 319,739 315,589 313,201 309,789 307,568 306,900 2.18%
NOSH 190,980 191,460 192,432 192,148 191,228 191,249 192,293 -0.45%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 30.33% 35.17% 38.08% 36.99% 26.91% 0.79% -12.59% -
ROE 4.03% 3.42% 2.57% 2.58% 2.10% 0.07% -1.28% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 22.04 16.24 11.07 11.36 12.65 14.06 16.30 22.21%
EPS 6.68 5.71 4.22 4.20 3.41 0.11 -2.05 -
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.67 1.64 1.63 1.62 1.6082 1.596 2.64%
Adjusted Per Share Value based on latest NOSH - 192,148
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 22.06 16.30 11.17 11.45 12.68 14.09 16.43 21.64%
EPS 6.69 5.73 4.25 4.23 3.41 0.11 -2.07 -
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.662 1.6763 1.6545 1.642 1.6241 1.6124 1.6089 2.18%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.96 0.62 0.58 0.46 0.57 0.64 0.67 -
P/RPS 4.36 3.82 5.24 4.05 4.51 4.55 4.11 4.00%
P/EPS 14.36 10.86 13.75 10.95 16.74 571.96 -32.67 -
EY 6.96 9.21 7.27 9.14 5.97 0.17 -3.06 -
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.37 0.35 0.28 0.35 0.40 0.42 23.93%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 16/02/04 10/11/03 22/08/03 26/05/03 25/02/03 27/11/02 16/08/02 -
Price 1.00 0.98 0.64 0.50 0.46 0.58 0.66 -
P/RPS 4.54 6.04 5.78 4.40 3.64 4.13 4.05 7.88%
P/EPS 14.96 17.16 15.18 11.90 13.51 518.34 -32.19 -
EY 6.68 5.83 6.59 8.40 7.40 0.19 -3.11 -
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.39 0.31 0.28 0.36 0.41 28.80%

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