[ASAS] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
16-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -2.75%
YoY- 89.88%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 45,138 41,233 63,410 42,085 24,191 27,858 37,272 3.24%
PBT 8,148 10,234 19,012 16,315 8,014 -12,127 2,949 18.44%
Tax -2,234 -2,697 -4,995 -3,553 -1,293 12,127 -916 16.01%
NP 5,914 7,537 14,017 12,762 6,721 0 2,033 19.46%
-
NP to SH 5,914 7,537 14,017 12,762 6,721 -12,484 2,033 19.46%
-
Tax Rate 27.42% 26.35% 26.27% 21.78% 16.13% - 31.06% -
Total Cost 39,224 33,696 49,393 29,323 17,470 27,858 35,239 1.80%
-
Net Worth 333,021 333,092 327,446 318,091 310,182 302,124 314,999 0.93%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 9,569 4,977 95 57 - - - -
Div Payout % 161.81% 66.04% 0.68% 0.45% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 333,021 333,092 327,446 318,091 310,182 302,124 314,999 0.93%
NOSH 191,391 191,432 191,489 191,621 191,470 191,472 191,792 -0.03%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 13.10% 18.28% 22.11% 30.32% 27.78% 0.00% 5.45% -
ROE 1.78% 2.26% 4.28% 4.01% 2.17% -4.13% 0.65% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 23.58 21.54 33.11 21.96 12.63 14.55 19.43 3.27%
EPS 3.09 3.93 7.32 6.66 3.51 -6.52 1.06 19.51%
DPS 5.00 2.60 0.05 0.03 0.00 0.00 0.00 -
NAPS 1.74 1.74 1.71 1.66 1.62 1.5779 1.6424 0.96%
Adjusted Per Share Value based on latest NOSH - 190,980
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 23.66 21.62 33.24 22.06 12.68 14.60 19.54 3.23%
EPS 3.10 3.95 7.35 6.69 3.52 -6.54 1.07 19.38%
DPS 5.02 2.61 0.05 0.03 0.00 0.00 0.00 -
NAPS 1.7459 1.7463 1.7167 1.6676 1.6261 1.5839 1.6514 0.93%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.74 0.69 0.85 0.96 0.57 0.61 0.65 -
P/RPS 3.14 3.20 2.57 4.37 4.51 4.19 3.34 -1.02%
P/EPS 23.95 17.53 11.61 14.41 16.24 -9.36 61.32 -14.49%
EY 4.18 5.71 8.61 6.94 6.16 -10.69 1.63 16.98%
DY 6.76 3.77 0.06 0.03 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.50 0.58 0.35 0.39 0.40 1.21%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/03/07 24/02/06 22/02/05 16/02/04 25/02/03 28/02/02 28/02/01 -
Price 0.70 0.70 0.87 1.00 0.46 0.62 0.64 -
P/RPS 2.97 3.25 2.63 4.55 3.64 4.26 3.29 -1.69%
P/EPS 22.65 17.78 11.89 15.02 13.10 -9.51 60.38 -15.06%
EY 4.41 5.62 8.41 6.66 7.63 -10.52 1.66 17.67%
DY 7.14 3.71 0.06 0.03 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.51 0.60 0.28 0.39 0.39 0.42%

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