[ASAS] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
19-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -16.11%
YoY- 19.58%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 42,376 43,823 46,935 61,604 31,085 26,882 33,808 3.83%
PBT 9,912 8,146 13,541 18,407 13,775 912 -7,305 -
Tax -2,810 -2,423 -3,060 -5,334 -2,843 -700 5,443 -
NP 7,102 5,723 10,481 13,073 10,932 212 -1,862 -
-
NP to SH 7,102 5,723 10,481 13,073 10,932 214 -8,006 -
-
Tax Rate 28.35% 29.74% 22.60% 28.98% 20.64% 76.75% - -
Total Cost 35,274 38,100 36,454 48,531 20,153 26,670 35,670 -0.18%
-
Net Worth 332,814 331,083 332,472 327,037 319,739 307,568 308,074 1.29%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 9,594 5,035 95 57 - - - -
Div Payout % 135.10% 87.99% 0.91% 0.44% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 332,814 331,083 332,472 327,037 319,739 307,568 308,074 1.29%
NOSH 191,272 190,277 191,958 191,249 191,460 191,249 191,958 -0.05%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 16.76% 13.06% 22.33% 21.22% 35.17% 0.79% -5.51% -
ROE 2.13% 1.73% 3.15% 4.00% 3.42% 0.07% -2.60% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 22.15 23.03 24.45 32.21 16.24 14.06 17.61 3.89%
EPS 3.71 3.01 5.46 6.84 5.71 0.11 -4.17 -
DPS 5.00 2.60 0.05 0.03 0.00 0.00 0.00 -
NAPS 1.74 1.74 1.732 1.71 1.67 1.6082 1.6049 1.35%
Adjusted Per Share Value based on latest NOSH - 191,249
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 22.22 22.97 24.61 32.30 16.30 14.09 17.72 3.84%
EPS 3.72 3.00 5.49 6.85 5.73 0.11 -4.20 -
DPS 5.03 2.64 0.05 0.03 0.00 0.00 0.00 -
NAPS 1.7448 1.7357 1.743 1.7145 1.6763 1.6124 1.6151 1.29%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.13 0.70 0.71 0.97 0.62 0.64 0.57 -
P/RPS 5.10 3.04 2.90 3.01 3.82 4.55 3.24 7.85%
P/EPS 30.43 23.27 13.00 14.19 10.86 571.96 -13.67 -
EY 3.29 4.30 7.69 7.05 9.21 0.17 -7.32 -
DY 4.42 3.71 0.07 0.03 0.00 0.00 0.00 -
P/NAPS 0.65 0.40 0.41 0.57 0.37 0.40 0.36 10.34%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 24/11/06 22/11/05 19/11/04 10/11/03 27/11/02 26/11/01 -
Price 1.07 0.71 0.71 0.90 0.98 0.58 0.66 -
P/RPS 4.83 3.08 2.90 2.79 6.04 4.13 3.75 4.30%
P/EPS 28.82 23.61 13.00 13.17 17.16 518.34 -15.82 -
EY 3.47 4.24 7.69 7.60 5.83 0.19 -6.32 -
DY 4.67 3.66 0.07 0.03 0.00 0.00 0.00 -
P/NAPS 0.61 0.41 0.41 0.53 0.59 0.36 0.41 6.84%

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