[ASAS] YoY TTM Result on 30-Jun-2004 [#2]

Stock

[ASAS] ASAS DUNIA BHD

Announcement Date

17-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- 6.98%

YoY- 92.04%

Quarter Report

ASAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	44,359	40,183	56,368	60,121	21,310	31,336	32,340	5.40%
YoY %	10.39%	-28.71%	-6.24%	182.13%	-32.00%	-3.10%	-	-
Horiz. %	137.16%	124.25%	174.30%	185.90%	65.89%	96.90%	100.00%	-
PBT	8,797	8,774	14,849	20,882	9,449	-2,642	-4,764	-
YoY %	0.26%	-40.91%	-28.89%	121.00%	457.65%	44.54%	-	-
Horiz. %	-184.66%	-184.17%	-311.69%	-438.33%	-198.34%	55.46%	100.00%	-
Tax	-2,429	-2,559	-3,629	-5,298	-1,334	-1,303	5,537	-
YoY %	5.08%	29.48%	31.50%	-297.15%	-2.38%	-123.53%	-	-
Horiz. %	-43.87%	-46.22%	-65.54%	-95.68%	-24.09%	-23.53%	100.00%	-
NP	6,368	6,215	11,220	15,584	8,115	-3,945	773	42.09%
YoY %	2.46%	-44.61%	-28.00%	92.04%	305.70%	-610.35%	-	-
Horiz. %	823.80%	804.01%	1,451.49%	2,016.04%	1,049.81%	-510.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,368	6,215	11,220	15,584	8,115	-3,943	-5,371	-
YoY %	2.46%	-44.61%	-28.00%	92.04%	305.81%	26.59%	-	-
Horiz. %	-118.56%	-115.71%	-208.90%	-290.15%	-151.09%	73.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.61%	29.17%	24.44%	25.37%	14.12%	-	-	-
YoY %	-5.35%	19.35%	-3.67%	79.67%	0.00%	-	-	-
Horiz. %	195.54%	206.59%	173.09%	179.67%	100.00%	-	-	-
Total Cost	37,991	33,968	45,148	44,537	13,195	35,281	31,567	3.13%
YoY %	11.84%	-24.76%	1.37%	237.53%	-62.60%	11.77%	-	-
Horiz. %	120.35%	107.61%	143.02%	141.09%	41.80%	111.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	331,727	332,978	330,043	324,854	315,589	306,900	308,623	1.20%
YoY %	-0.38%	0.89%	1.60%	2.94%	2.83%	-0.56%	-	-
Horiz. %	107.49%	107.89%	106.94%	105.26%	102.26%	99.44%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	9,594	5,035	95	57	-	-	-	-
YoY %	90.55%	5,200.00%	66.67%	0.00%	-	-	-	-
Horiz. %	16,831.58%	8,833.33%	166.67%	100.00%	-	-	-	-
Div Payout %	150.67%	81.03%	0.85%	0.37%	-	-	-	-
YoY %	85.94%	9,432.94%	129.73%	0.00%	-	-	-	-
Horiz. %	40,721.62%	21,900.00%	229.73%	100.00%	-	-	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	331,727	332,978	330,043	324,854	315,589	306,900	308,623	1.20%
YoY %	-0.38%	0.89%	1.60%	2.94%	2.83%	-0.56%	-	-
Horiz. %	107.49%	107.89%	106.94%	105.26%	102.26%	99.44%	100.00%	-
NOSH	191,749	192,473	191,640	191,090	192,432	192,293	191,157	0.05%
YoY %	-0.38%	0.43%	0.29%	-0.70%	0.07%	0.59%	-	-
Horiz. %	100.31%	100.69%	100.25%	99.96%	100.67%	100.59%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	14.36%	15.47%	19.90%	25.92%	38.08%	-12.59%	2.39%	-
YoY %	-7.18%	-22.26%	-23.23%	-31.93%	402.46%	-626.78%	-	-
Horiz. %	600.84%	647.28%	832.64%	1,084.52%	1,593.31%	-526.78%	100.00%	-
ROE	1.92%	1.87%	3.40%	4.80%	2.57%	-1.28%	-1.74%	-
YoY %	2.67%	-45.00%	-29.17%	86.77%	300.78%	26.44%	-	-
Horiz. %	-110.34%	-107.47%	-195.40%	-275.86%	-147.70%	73.56%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	23.13	20.88	29.41	31.46	11.07	16.30	16.92	5.34%
YoY %	10.78%	-29.00%	-6.52%	184.19%	-32.09%	-3.66%	-	-
Horiz. %	136.70%	123.40%	173.82%	185.93%	65.43%	96.34%	100.00%	-
EPS	3.32	3.23	5.85	8.16	4.22	-2.05	-2.81	-
YoY %	2.79%	-44.79%	-28.31%	93.36%	305.85%	27.05%	-	-
Horiz. %	-118.15%	-114.95%	-208.19%	-290.39%	-150.18%	72.95%	100.00%	-
DPS	5.00	2.60	0.05	0.03	0.00	0.00	0.00	-
YoY %	92.31%	5,100.00%	66.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	16,666.67%	8,666.67%	166.67%	100.00%	-	-	-	-
NAPS	1.73	1.73	1.7222	1.70	1.64	1.596	1.6145	1.15%
YoY %	0.00%	0.45%	1.31%	3.66%	2.76%	-1.15%	-	-
Horiz. %	107.15%	107.15%	106.67%	105.30%	101.58%	98.85%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 191,090
RPS	23.26	21.07	29.55	31.52	11.17	16.43	16.95	5.41%
YoY %	10.39%	-28.70%	-6.25%	182.18%	-32.01%	-3.07%	-	-
Horiz. %	137.23%	124.31%	174.34%	185.96%	65.90%	96.93%	100.00%	-
EPS	3.34	3.26	5.88	8.17	4.25	-2.07	-2.82	-
YoY %	2.45%	-44.56%	-28.03%	92.24%	305.31%	26.60%	-	-
Horiz. %	-118.44%	-115.60%	-208.51%	-289.72%	-150.71%	73.40%	100.00%	-
DPS	5.03	2.64	0.05	0.03	0.00	0.00	0.00	-
YoY %	90.53%	5,180.00%	66.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	16,766.67%	8,800.00%	166.67%	100.00%	-	-	-	-
NAPS	1.7391	1.7457	1.7303	1.7031	1.6545	1.6089	1.618	1.20%
YoY %	-0.38%	0.89%	1.60%	2.94%	2.83%	-0.56%	-	-
Horiz. %	107.48%	107.89%	106.94%	105.26%	102.26%	99.44%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	1.28	0.71	0.72	1.08	0.58	0.67	0.57	-
P/RPS	5.53	3.40	2.45	3.43	5.24	4.11	3.37	8.60%
YoY %	62.65%	38.78%	-28.57%	-34.54%	27.49%	21.96%	-	-
Horiz. %	164.09%	100.89%	72.70%	101.78%	155.49%	121.96%	100.00%	-
P/EPS	38.54	21.99	12.30	13.24	13.75	-32.67	-20.29	-
YoY %	75.26%	78.78%	-7.10%	-3.71%	142.09%	-61.02%	-	-
Horiz. %	-189.95%	-108.38%	-60.62%	-65.25%	-67.77%	161.02%	100.00%	-
EY	2.59	4.55	8.13	7.55	7.27	-3.06	-4.93	-
YoY %	-43.08%	-44.03%	7.68%	3.85%	337.58%	37.93%	-	-
Horiz. %	-52.54%	-92.29%	-164.91%	-153.14%	-147.46%	62.07%	100.00%	-
DY	3.91	3.66	0.07	0.03	0.00	0.00	0.00	-
YoY %	6.83%	5,128.57%	133.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	13,033.33%	12,200.00%	233.33%	100.00%	-	-	-	-
P/NAPS	0.74	0.41	0.42	0.64	0.35	0.42	0.35	13.28%
YoY %	80.49%	-2.38%	-34.38%	82.86%	-16.67%	20.00%	-	-
Horiz. %	211.43%	117.14%	120.00%	182.86%	100.00%	120.00%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	21/08/07	22/08/06	22/08/05	17/08/04	22/08/03	16/08/02	29/08/01	-
Price	1.00	0.70	0.72	1.00	0.64	0.66	0.68	-
P/RPS	4.32	3.35	2.45	3.18	5.78	4.05	4.02	1.20%
YoY %	28.96%	36.73%	-22.96%	-44.98%	42.72%	0.75%	-	-
Horiz. %	107.46%	83.33%	60.95%	79.10%	143.78%	100.75%	100.00%	-
P/EPS	30.11	21.68	12.30	12.26	15.18	-32.19	-24.20	-
YoY %	38.88%	76.26%	0.33%	-19.24%	147.16%	-33.02%	-	-
Horiz. %	-124.42%	-89.59%	-50.83%	-50.66%	-62.73%	133.02%	100.00%	-
EY	3.32	4.61	8.13	8.16	6.59	-3.11	-4.13	-
YoY %	-27.98%	-43.30%	-0.37%	23.82%	311.90%	24.70%	-	-
Horiz. %	-80.39%	-111.62%	-196.85%	-197.58%	-159.56%	75.30%	100.00%	-
DY	5.00	3.71	0.07	0.03	0.00	0.00	0.00	-
YoY %	34.77%	5,200.00%	133.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	16,666.67%	12,366.67%	233.33%	100.00%	-	-	-	-
P/NAPS	0.58	0.40	0.42	0.59	0.39	0.41	0.42	5.52%
YoY %	45.00%	-4.76%	-28.81%	51.28%	-4.88%	-2.38%	-	-
Horiz. %	138.10%	95.24%	100.00%	140.48%	92.86%	97.62%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos