[ASAS] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 3.33%
YoY- -37.05%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 41,004 41,233 42,678 45,504 51,088 63,410 64,645 -26.19%
PBT 9,300 10,234 11,608 12,264 12,736 19,012 18,902 -37.70%
Tax -2,736 -2,697 -2,788 -2,758 -3,536 -4,995 -5,368 -36.21%
NP 6,564 7,537 8,820 9,506 9,200 14,017 13,534 -38.29%
-
NP to SH 6,564 7,537 8,820 9,506 9,200 14,017 13,534 -38.29%
-
Tax Rate 29.42% 26.35% 24.02% 22.49% 27.76% 26.27% 28.40% -
Total Cost 34,440 33,696 33,858 35,998 41,888 49,393 51,110 -23.15%
-
Net Worth 333,924 333,092 332,092 330,065 327,749 327,446 327,513 1.30%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 4,977 - - - 95 - -
Div Payout % - 66.04% - - - 0.68% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 333,924 333,092 332,092 330,065 327,749 327,446 327,513 1.30%
NOSH 190,813 191,432 191,739 191,653 191,666 191,489 191,528 -0.24%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 16.01% 18.28% 20.67% 20.89% 18.01% 22.11% 20.94% -
ROE 1.97% 2.26% 2.66% 2.88% 2.81% 4.28% 4.13% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 21.49 21.54 22.26 23.74 26.65 33.11 33.75 -26.00%
EPS 3.44 3.93 4.60 4.96 4.80 7.32 7.07 -38.16%
DPS 0.00 2.60 0.00 0.00 0.00 0.05 0.00 -
NAPS 1.75 1.74 1.732 1.7222 1.71 1.71 1.71 1.55%
Adjusted Per Share Value based on latest NOSH - 191,640
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 21.50 21.62 22.37 23.86 26.78 33.24 33.89 -26.18%
EPS 3.44 3.95 4.62 4.98 4.82 7.35 7.10 -38.33%
DPS 0.00 2.61 0.00 0.00 0.00 0.05 0.00 -
NAPS 1.7506 1.7463 1.741 1.7304 1.7182 1.7167 1.717 1.30%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.69 0.69 0.71 0.72 0.78 0.85 0.97 -
P/RPS 3.21 3.20 3.19 3.03 2.93 2.57 2.87 7.75%
P/EPS 20.06 17.53 15.43 14.52 16.25 11.61 13.73 28.78%
EY 4.99 5.71 6.48 6.89 6.15 8.61 7.29 -22.34%
DY 0.00 3.77 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 0.39 0.40 0.41 0.42 0.46 0.50 0.57 -22.37%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/05/06 24/02/06 22/11/05 22/08/05 16/05/05 22/02/05 19/11/04 -
Price 0.76 0.70 0.71 0.72 0.75 0.87 0.90 -
P/RPS 3.54 3.25 3.19 3.03 2.81 2.63 2.67 20.70%
P/EPS 22.09 17.78 15.43 14.52 15.62 11.89 12.74 44.37%
EY 4.53 5.62 6.48 6.89 6.40 8.41 7.85 -30.70%
DY 0.00 3.71 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 0.43 0.40 0.41 0.42 0.44 0.51 0.53 -13.02%

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