[ASAS] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 0.5%
YoY- 305.81%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 40,183 56,368 60,121 21,310 31,336 32,340 48,086 -2.94%
PBT 8,774 14,849 20,882 9,449 -2,642 -4,764 8,772 0.00%
Tax -2,559 -3,629 -5,298 -1,334 -1,303 5,537 -1,244 12.76%
NP 6,215 11,220 15,584 8,115 -3,945 773 7,528 -3.14%
-
NP to SH 6,215 11,220 15,584 8,115 -3,943 -5,371 7,528 -3.14%
-
Tax Rate 29.17% 24.44% 25.37% 14.12% - - 14.18% -
Total Cost 33,968 45,148 44,537 13,195 35,281 31,567 40,558 -2.91%
-
Net Worth 332,978 330,043 324,854 315,589 306,900 308,623 310,536 1.16%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 5,035 95 57 - - - 1,915 17.47%
Div Payout % 81.03% 0.85% 0.37% - - - 25.45% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 332,978 330,043 324,854 315,589 306,900 308,623 310,536 1.16%
NOSH 192,473 191,640 191,090 192,432 192,293 191,157 189,166 0.28%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 15.47% 19.90% 25.92% 38.08% -12.59% 2.39% 15.66% -
ROE 1.87% 3.40% 4.80% 2.57% -1.28% -1.74% 2.42% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 20.88 29.41 31.46 11.07 16.30 16.92 25.42 -3.22%
EPS 3.23 5.85 8.16 4.22 -2.05 -2.81 3.98 -3.41%
DPS 2.60 0.05 0.03 0.00 0.00 0.00 1.00 17.25%
NAPS 1.73 1.7222 1.70 1.64 1.596 1.6145 1.6416 0.87%
Adjusted Per Share Value based on latest NOSH - 192,432
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 21.07 29.55 31.52 11.17 16.43 16.95 25.21 -2.94%
EPS 3.26 5.88 8.17 4.25 -2.07 -2.82 3.95 -3.14%
DPS 2.64 0.05 0.03 0.00 0.00 0.00 1.00 17.55%
NAPS 1.7457 1.7303 1.7031 1.6545 1.6089 1.618 1.628 1.16%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.71 0.72 1.08 0.58 0.67 0.57 1.65 -
P/RPS 3.40 2.45 3.43 5.24 4.11 3.37 6.49 -10.21%
P/EPS 21.99 12.30 13.24 13.75 -32.67 -20.29 41.46 -10.02%
EY 4.55 8.13 7.55 7.27 -3.06 -4.93 2.41 11.16%
DY 3.66 0.07 0.03 0.00 0.00 0.00 0.61 34.78%
P/NAPS 0.41 0.42 0.64 0.35 0.42 0.35 1.01 -13.94%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 22/08/05 17/08/04 22/08/03 16/08/02 29/08/01 30/08/00 -
Price 0.70 0.72 1.00 0.64 0.66 0.68 1.60 -
P/RPS 3.35 2.45 3.18 5.78 4.05 4.02 6.29 -9.96%
P/EPS 21.68 12.30 12.26 15.18 -32.19 -24.20 40.21 -9.77%
EY 4.61 8.13 8.16 6.59 -3.11 -4.13 2.49 10.80%
DY 3.71 0.07 0.03 0.00 0.00 0.00 0.62 34.72%
P/NAPS 0.40 0.42 0.59 0.39 0.41 0.42 0.97 -13.71%

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