[ASAS] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -6.71%
YoY- -27.42%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 41,846 48,992 45,138 46,132 43,404 41,004 41,233 0.99%
PBT 10,642 13,260 8,148 8,824 9,344 9,300 10,234 2.64%
Tax -2,872 -3,856 -2,234 -2,422 -2,482 -2,736 -2,697 4.29%
NP 7,770 9,404 5,914 6,401 6,862 6,564 7,537 2.05%
-
NP to SH 7,770 9,404 5,914 6,401 6,862 6,564 7,537 2.05%
-
Tax Rate 26.99% 29.08% 27.42% 27.45% 26.56% 29.42% 26.35% -
Total Cost 34,076 39,588 39,224 39,730 36,542 34,440 33,696 0.75%
-
Net Worth 331,086 336,403 333,021 332,818 331,599 333,924 333,092 -0.40%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 9,569 - - - 4,977 -
Div Payout % - - 161.81% - - - 66.04% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 331,086 336,403 333,021 332,818 331,599 333,924 333,092 -0.40%
NOSH 191,379 191,138 191,391 191,274 191,675 190,813 191,432 -0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 18.57% 19.19% 13.10% 13.88% 15.81% 16.01% 18.28% -
ROE 2.35% 2.80% 1.78% 1.92% 2.07% 1.97% 2.26% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.87 25.63 23.58 24.12 22.64 21.49 21.54 1.02%
EPS 4.06 4.92 3.09 3.35 3.58 3.44 3.93 2.19%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 2.60 -
NAPS 1.73 1.76 1.74 1.74 1.73 1.75 1.74 -0.38%
Adjusted Per Share Value based on latest NOSH - 190,277
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.94 25.68 23.66 24.18 22.75 21.50 21.62 0.98%
EPS 4.07 4.93 3.10 3.36 3.60 3.44 3.95 2.02%
DPS 0.00 0.00 5.02 0.00 0.00 0.00 2.61 -
NAPS 1.7357 1.7636 1.7459 1.7448 1.7384 1.7506 1.7463 -0.40%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.28 0.76 0.74 0.70 0.71 0.69 0.69 -
P/RPS 5.85 2.97 3.14 2.90 3.14 3.21 3.20 49.67%
P/EPS 31.53 15.45 23.95 20.92 19.83 20.06 17.53 48.05%
EY 3.17 6.47 4.18 4.78 5.04 4.99 5.71 -32.52%
DY 0.00 0.00 6.76 0.00 0.00 0.00 3.77 -
P/NAPS 0.74 0.43 0.43 0.40 0.41 0.39 0.40 50.87%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 15/05/07 26/03/07 24/11/06 22/08/06 19/05/06 24/02/06 -
Price 1.00 1.10 0.70 0.71 0.70 0.76 0.70 -
P/RPS 4.57 4.29 2.97 2.94 3.09 3.54 3.25 25.59%
P/EPS 24.63 22.36 22.65 21.22 19.55 22.09 17.78 24.34%
EY 4.06 4.47 4.41 4.71 5.11 4.53 5.62 -19.53%
DY 0.00 0.00 7.14 0.00 0.00 0.00 3.71 -
P/NAPS 0.58 0.63 0.40 0.41 0.40 0.43 0.40 28.19%

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