[ASAS] YoY Cumulative 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- 108.08%
YoY- 81.59%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 34,599 32,009 48,484 28,965 22,071 23,047 26,511 4.53%
PBT 6,618 8,706 14,177 12,087 6,326 -6,713 3,541 10.98%
Tax -1,817 -2,091 -4,026 -2,245 -906 6,713 -778 15.17%
NP 4,801 6,615 10,151 9,842 5,420 0 2,763 9.64%
-
NP to SH 4,801 6,615 10,151 9,842 5,420 -7,276 2,763 9.64%
-
Tax Rate 27.46% 24.02% 28.40% 18.57% 14.32% - 21.97% -
Total Cost 29,798 25,394 38,333 19,123 16,651 23,047 23,748 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 1.44% 1.99% 3.10% 3.08% 1.76% -2.37% 0.87% -
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 18.09 16.69 25.31 15.13 11.52 12.04 13.82 4.58%
EPS 2.51 3.45 5.30 5.14 2.83 -3.80 1.44 9.69%
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 18.14 16.78 25.42 15.19 11.57 12.08 13.90 4.53%
EPS 2.52 3.47 5.32 5.16 2.84 -3.81 1.45 9.64%
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 3.87 4.25 3.83 4.10 5.55 4.74 10.71 -15.59%
P/EPS 27.89 20.58 18.30 12.06 22.61 -15.00 102.78 -19.53%
EY 3.59 4.86 5.46 8.29 4.42 -6.67 0.97 24.35%
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 3.93 4.25 3.56 6.48 5.03 5.48 6.66 -8.41%
P/EPS 28.29 20.58 16.98 19.07 20.49 -17.37 63.89 -12.69%
EY 3.54 4.86 5.89 5.24 4.88 -5.76 1.57 14.50%
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