[ASAS] QoQ Annualized Quarter 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- -10.37%
YoY- 3.14%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 45,504 51,088 63,410 64,645 59,588 62,836 42,085 5.35%
PBT 12,264 12,736 19,012 18,902 20,590 24,288 16,315 -17.34%
Tax -2,758 -3,536 -4,995 -5,368 -5,490 -6,700 -3,553 -15.55%
NP 9,506 9,200 14,017 13,534 15,100 17,588 12,762 -17.84%
-
NP to SH 9,506 9,200 14,017 13,534 15,100 17,588 12,762 -17.84%
-
Tax Rate 22.49% 27.76% 26.27% 28.40% 26.66% 27.59% 21.78% -
Total Cost 35,998 41,888 49,393 51,110 44,488 45,248 29,323 14.66%
-
Net Worth 330,065 327,749 327,446 327,513 325,761 322,574 318,091 2.49%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 95 - - - 57 -
Div Payout % - - 0.68% - - - 0.45% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 330,065 327,749 327,446 327,513 325,761 322,574 318,091 2.49%
NOSH 191,653 191,666 191,489 191,528 191,624 192,008 191,621 0.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 20.89% 18.01% 22.11% 20.94% 25.34% 27.99% 30.32% -
ROE 2.88% 2.81% 4.28% 4.13% 4.64% 5.45% 4.01% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 23.74 26.65 33.11 33.75 31.10 32.73 21.96 5.33%
EPS 4.96 4.80 7.32 7.07 7.88 9.16 6.66 -17.85%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.03 -
NAPS 1.7222 1.71 1.71 1.71 1.70 1.68 1.66 2.48%
Adjusted Per Share Value based on latest NOSH - 191,249
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 23.86 26.78 33.24 33.89 31.24 32.94 22.06 5.37%
EPS 4.98 4.82 7.35 7.10 7.92 9.22 6.69 -17.87%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.03 -
NAPS 1.7304 1.7182 1.7167 1.717 1.7078 1.6911 1.6676 2.49%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.72 0.78 0.85 0.97 1.08 1.17 0.96 -
P/RPS 3.03 2.93 2.57 2.87 3.47 3.58 4.37 -21.67%
P/EPS 14.52 16.25 11.61 13.73 13.71 12.77 14.41 0.50%
EY 6.89 6.15 8.61 7.29 7.30 7.83 6.94 -0.48%
DY 0.00 0.00 0.06 0.00 0.00 0.00 0.03 -
P/NAPS 0.42 0.46 0.50 0.57 0.64 0.70 0.58 -19.37%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 16/05/05 22/02/05 19/11/04 17/08/04 12/05/04 16/02/04 -
Price 0.72 0.75 0.87 0.90 1.00 1.09 1.00 -
P/RPS 3.03 2.81 2.63 2.67 3.22 3.33 4.55 -23.76%
P/EPS 14.52 15.62 11.89 12.74 12.69 11.90 15.02 -2.23%
EY 6.89 6.40 8.41 7.85 7.88 8.40 6.66 2.29%
DY 0.00 0.00 0.06 0.00 0.00 0.00 0.03 -
P/NAPS 0.42 0.44 0.51 0.53 0.59 0.65 0.60 -21.17%

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