[ASAS] YoY 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- 139.33%
YoY- 122.75%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
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 12,897 9,257 18,690 17,207 7,432 11,886 10,418 3.62%
PBT 1,946 2,574 3,882 6,357 2,031 -1,523 1,018 11.39%
Tax -576 -712 -1,281 -1,245 264 1,523 -245 15.30%
NP 1,370 1,862 2,601 5,112 2,295 0 773 10.00%
-
NP to SH 1,370 1,862 2,601 5,112 2,295 -1,862 773 10.00%
-
Tax Rate 29.60% 27.66% 33.00% 19.58% -13.00% - 24.07% -
Total Cost 11,527 7,395 16,089 12,095 5,137 11,886 9,645 3.01%
-
Net Worth 331,083 332,472 327,037 319,739 307,568 308,074 318,108 0.66%
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 331,083 332,472 327,037 319,739 307,568 308,074 318,108 0.66%
NOSH 190,277 191,958 191,249 191,460 191,249 191,958 193,249 -0.25%
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 10.62% 20.11% 13.92% 29.71% 30.88% 0.00% 7.42% -
ROE 0.41% 0.56% 0.80% 1.60% 0.75% -0.60% 0.24% -
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 6.78 4.82 9.77 8.99 3.89 6.19 5.39 3.89%
EPS 0.72 0.97 1.36 2.67 1.20 -0.97 0.40 10.28%
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 6.76 4.85 9.80 9.02 3.90 6.23 5.46 3.62%
EPS 0.72 0.98 1.36 2.68 1.20 -0.98 0.41 9.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7357 1.743 1.7145 1.6763 1.6124 1.6151 1.6677 0.66%
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 10.33 14.72 9.93 6.90 16.47 9.21 27.45 -15.02%
P/EPS 97.22 73.20 71.32 23.22 53.33 -58.76 370.00 -19.96%
EY 1.03 1.37 1.40 4.31 1.88 -1.70 0.27 24.98%
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 10.48 14.72 9.21 10.90 14.93 10.66 17.07 -7.80%
P/EPS 98.61 73.20 66.18 36.70 48.33 -68.04 230.00 -13.15%
EY 1.01 1.37 1.51 2.72 2.07 -1.47 0.43 15.28%
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