[ASAS] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -7.22%
YoY- -34.83%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 43,404 41,004 41,233 42,678 45,504 51,088 63,410 -22.38%
PBT 9,344 9,300 10,234 11,608 12,264 12,736 19,012 -37.80%
Tax -2,482 -2,736 -2,697 -2,788 -2,758 -3,536 -4,995 -37.34%
NP 6,862 6,564 7,537 8,820 9,506 9,200 14,017 -37.96%
-
NP to SH 6,862 6,564 7,537 8,820 9,506 9,200 14,017 -37.96%
-
Tax Rate 26.56% 29.42% 26.35% 24.02% 22.49% 27.76% 26.27% -
Total Cost 36,542 34,440 33,696 33,858 35,998 41,888 49,393 -18.24%
-
Net Worth 331,599 333,924 333,092 332,092 330,065 327,749 327,446 0.84%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 4,977 - - - 95 -
Div Payout % - - 66.04% - - - 0.68% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 331,599 333,924 333,092 332,092 330,065 327,749 327,446 0.84%
NOSH 191,675 190,813 191,432 191,739 191,653 191,666 191,489 0.06%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 15.81% 16.01% 18.28% 20.67% 20.89% 18.01% 22.11% -
ROE 2.07% 1.97% 2.26% 2.66% 2.88% 2.81% 4.28% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 22.64 21.49 21.54 22.26 23.74 26.65 33.11 -22.43%
EPS 3.58 3.44 3.93 4.60 4.96 4.80 7.32 -38.00%
DPS 0.00 0.00 2.60 0.00 0.00 0.00 0.05 -
NAPS 1.73 1.75 1.74 1.732 1.7222 1.71 1.71 0.78%
Adjusted Per Share Value based on latest NOSH - 191,958
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 22.75 21.50 21.62 22.37 23.86 26.78 33.24 -22.39%
EPS 3.60 3.44 3.95 4.62 4.98 4.82 7.35 -37.94%
DPS 0.00 0.00 2.61 0.00 0.00 0.00 0.05 -
NAPS 1.7384 1.7506 1.7463 1.741 1.7304 1.7182 1.7167 0.84%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.71 0.69 0.69 0.71 0.72 0.78 0.85 -
P/RPS 3.14 3.21 3.20 3.19 3.03 2.93 2.57 14.32%
P/EPS 19.83 20.06 17.53 15.43 14.52 16.25 11.61 43.02%
EY 5.04 4.99 5.71 6.48 6.89 6.15 8.61 -30.09%
DY 0.00 0.00 3.77 0.00 0.00 0.00 0.06 -
P/NAPS 0.41 0.39 0.40 0.41 0.42 0.46 0.50 -12.42%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 19/05/06 24/02/06 22/11/05 22/08/05 16/05/05 22/02/05 -
Price 0.70 0.76 0.70 0.71 0.72 0.75 0.87 -
P/RPS 3.09 3.54 3.25 3.19 3.03 2.81 2.63 11.37%
P/EPS 19.55 22.09 17.78 15.43 14.52 15.62 11.89 39.43%
EY 5.11 4.53 5.62 6.48 6.89 6.40 8.41 -28.32%
DY 0.00 0.00 3.71 0.00 0.00 0.00 0.06 -
P/NAPS 0.40 0.43 0.40 0.41 0.42 0.44 0.51 -14.99%

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