[ASAS] YoY Annualized Quarter 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- 38.72%
YoY- 81.59%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 46,132 42,678 64,645 38,620 29,428 30,729 35,348 4.53%
PBT 8,824 11,608 18,902 16,116 8,434 -8,950 4,721 10.98%
Tax -2,422 -2,788 -5,368 -2,993 -1,208 8,950 -1,037 15.17%
NP 6,401 8,820 13,534 13,122 7,226 0 3,684 9.64%
-
NP to SH 6,401 8,820 13,534 13,122 7,226 -9,701 3,684 9.64%
-
Tax Rate 27.45% 24.02% 28.40% 18.57% 14.32% - 21.97% -
Total Cost 39,730 33,858 51,110 25,497 22,201 30,729 31,664 3.85%
-
Net Worth 332,818 332,092 327,513 319,769 308,001 307,296 315,845 0.87%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 332,818 332,092 327,513 319,769 308,001 307,296 315,845 0.87%
NOSH 191,274 191,739 191,528 191,478 191,519 191,473 191,874 -0.05%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 13.88% 20.67% 20.94% 33.98% 24.56% 0.00% 10.42% -
ROE 1.92% 2.66% 4.13% 4.10% 2.35% -3.16% 1.17% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 24.12 22.26 33.75 20.17 15.37 16.05 18.42 4.59%
EPS 3.35 4.60 7.07 6.85 3.77 -5.07 1.92 9.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.732 1.71 1.67 1.6082 1.6049 1.6461 0.92%
Adjusted Per Share Value based on latest NOSH - 191,460
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 24.18 22.37 33.89 20.25 15.43 16.11 18.53 4.53%
EPS 3.36 4.62 7.10 6.88 3.79 -5.09 1.93 9.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7448 1.741 1.717 1.6764 1.6147 1.611 1.6558 0.87%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.70 0.71 0.97 0.62 0.64 0.57 1.48 -
P/RPS 2.90 3.19 2.87 3.07 4.17 3.55 8.03 -15.60%
P/EPS 20.92 15.43 13.73 9.05 16.96 -11.25 77.08 -19.52%
EY 4.78 6.48 7.29 11.05 5.90 -8.89 1.30 24.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.57 0.37 0.40 0.36 0.90 -12.63%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 22/11/05 19/11/04 10/11/03 27/11/02 26/11/01 29/11/00 -
Price 0.71 0.71 0.90 0.98 0.58 0.66 0.92 -
P/RPS 2.94 3.19 2.67 4.86 3.77 4.11 4.99 -8.43%
P/EPS 21.22 15.43 12.74 14.30 15.37 -13.03 47.92 -12.68%
EY 4.71 6.48 7.85 6.99 6.51 -7.68 2.09 14.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.53 0.59 0.36 0.41 0.56 -5.06%

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