[ASAS] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 24.0%
YoY- 153.84%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 41,233 63,410 42,085 24,191 27,858 37,272 58,074 0.36%
PBT 10,234 19,012 16,315 8,014 -12,127 2,949 11,250 0.10%
Tax -2,697 -4,995 -3,553 -1,293 12,127 -916 -742 -1.36%
NP 7,537 14,017 12,762 6,721 0 2,033 10,508 0.35%
-
NP to SH 7,537 14,017 12,762 6,721 -12,484 2,033 10,508 0.35%
-
Tax Rate 26.35% 26.27% 21.78% 16.13% - 31.06% 6.60% -
Total Cost 33,696 49,393 29,323 17,470 27,858 35,239 47,566 0.36%
-
Net Worth 333,092 327,446 318,091 310,182 302,124 314,999 312,728 -0.06%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 4,977 95 57 - - - - -100.00%
Div Payout % 66.04% 0.68% 0.45% - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 333,092 327,446 318,091 310,182 302,124 314,999 312,728 -0.06%
NOSH 191,432 191,489 191,621 191,470 191,472 191,792 191,751 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 18.28% 22.11% 30.32% 27.78% 0.00% 5.45% 18.09% -
ROE 2.26% 4.28% 4.01% 2.17% -4.13% 0.65% 3.36% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 21.54 33.11 21.96 12.63 14.55 19.43 30.29 0.36%
EPS 3.93 7.32 6.66 3.51 -6.52 1.06 5.48 0.35%
DPS 2.60 0.05 0.03 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.74 1.71 1.66 1.62 1.5779 1.6424 1.6309 -0.06%
Adjusted Per Share Value based on latest NOSH - 191,228
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 21.62 33.24 22.06 12.68 14.60 19.54 30.45 0.36%
EPS 3.95 7.35 6.69 3.52 -6.54 1.07 5.51 0.35%
DPS 2.61 0.05 0.03 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.7463 1.7167 1.6676 1.6261 1.5839 1.6514 1.6395 -0.06%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.69 0.85 0.96 0.57 0.61 0.65 0.00 -
P/RPS 3.20 2.57 4.37 4.51 4.19 3.34 0.00 -100.00%
P/EPS 17.53 11.61 14.41 16.24 -9.36 61.32 0.00 -100.00%
EY 5.71 8.61 6.94 6.16 -10.69 1.63 0.00 -100.00%
DY 3.77 0.06 0.03 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.40 0.50 0.58 0.35 0.39 0.40 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 22/02/05 16/02/04 25/02/03 28/02/02 28/02/01 28/02/00 -
Price 0.70 0.87 1.00 0.46 0.62 0.64 2.21 -
P/RPS 3.25 2.63 4.55 3.64 4.26 3.29 7.30 0.86%
P/EPS 17.78 11.89 15.02 13.10 -9.51 60.38 40.33 0.87%
EY 5.62 8.41 6.66 7.63 -10.52 1.66 2.48 -0.86%
DY 3.71 0.06 0.03 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.40 0.51 0.60 0.28 0.39 0.39 1.36 1.30%

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