[ASAS] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -3.37%
YoY- 30.47%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 38,749 45,496 40,180 41,107 42,449 41,846 48,992 -14.43%
PBT 9,053 12,590 10,212 10,899 11,176 10,642 13,260 -22.41%
Tax -2,509 -3,032 -2,520 -3,183 -3,190 -2,872 -3,856 -24.85%
NP 6,544 9,558 7,692 7,716 7,985 7,770 9,404 -21.42%
-
NP to SH 6,544 9,558 7,692 7,716 7,985 7,770 9,404 -21.42%
-
Tax Rate 27.71% 24.08% 24.68% 29.20% 28.54% 26.99% 29.08% -
Total Cost 32,205 35,938 32,488 33,391 34,464 34,076 39,588 -12.82%
-
Net Worth 338,021 338,353 335,097 335,062 332,934 331,086 336,403 0.31%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 338,021 338,353 335,097 335,062 332,934 331,086 336,403 0.31%
NOSH 190,972 191,160 190,396 191,464 191,341 191,379 191,138 -0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 16.89% 21.01% 19.14% 18.77% 18.81% 18.57% 19.19% -
ROE 1.94% 2.82% 2.30% 2.30% 2.40% 2.35% 2.80% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.29 23.80 21.10 21.47 22.19 21.87 25.63 -14.38%
EPS 3.43 5.00 4.04 4.03 4.17 4.06 4.92 -21.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.77 1.76 1.75 1.74 1.73 1.76 0.37%
Adjusted Per Share Value based on latest NOSH - 191,888
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.31 23.85 21.06 21.55 22.25 21.94 25.68 -14.44%
EPS 3.43 5.01 4.03 4.05 4.19 4.07 4.93 -21.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7721 1.7738 1.7568 1.7566 1.7454 1.7357 1.7636 0.32%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.68 0.76 0.90 1.12 1.13 1.28 0.76 -
P/RPS 3.35 3.19 4.26 5.22 5.09 5.85 2.97 8.33%
P/EPS 19.84 15.20 22.28 27.79 27.08 31.53 15.45 18.08%
EY 5.04 6.58 4.49 3.60 3.69 3.17 6.47 -15.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.51 0.64 0.65 0.74 0.43 -7.88%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 19/08/08 27/05/08 22/02/08 29/11/07 21/08/07 15/05/07 -
Price 0.75 0.74 0.84 0.98 1.07 1.00 1.10 -
P/RPS 3.70 3.11 3.98 4.56 4.82 4.57 4.29 -9.36%
P/EPS 21.89 14.80 20.79 24.32 25.64 24.63 22.36 -1.40%
EY 4.57 6.76 4.81 4.11 3.90 4.06 4.47 1.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.48 0.56 0.61 0.58 0.63 -23.62%

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