[ASAS] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -34.37%
YoY- -47.69%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 41,233 42,678 45,504 51,088 63,410 64,645 59,588 -21.71%
PBT 10,234 11,608 12,264 12,736 19,012 18,902 20,590 -37.17%
Tax -2,697 -2,788 -2,758 -3,536 -4,995 -5,368 -5,490 -37.65%
NP 7,537 8,820 9,506 9,200 14,017 13,534 15,100 -36.99%
-
NP to SH 7,537 8,820 9,506 9,200 14,017 13,534 15,100 -36.99%
-
Tax Rate 26.35% 24.02% 22.49% 27.76% 26.27% 28.40% 26.66% -
Total Cost 33,696 33,858 35,998 41,888 49,393 51,110 44,488 -16.86%
-
Net Worth 333,092 332,092 330,065 327,749 327,446 327,513 325,761 1.49%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,977 - - - 95 - - -
Div Payout % 66.04% - - - 0.68% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 333,092 332,092 330,065 327,749 327,446 327,513 325,761 1.49%
NOSH 191,432 191,739 191,653 191,666 191,489 191,528 191,624 -0.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 18.28% 20.67% 20.89% 18.01% 22.11% 20.94% 25.34% -
ROE 2.26% 2.66% 2.88% 2.81% 4.28% 4.13% 4.64% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 21.54 22.26 23.74 26.65 33.11 33.75 31.10 -21.66%
EPS 3.93 4.60 4.96 4.80 7.32 7.07 7.88 -37.03%
DPS 2.60 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 1.74 1.732 1.7222 1.71 1.71 1.71 1.70 1.55%
Adjusted Per Share Value based on latest NOSH - 191,666
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 21.62 22.37 23.86 26.78 33.24 33.89 31.24 -21.70%
EPS 3.95 4.62 4.98 4.82 7.35 7.10 7.92 -37.03%
DPS 2.61 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 1.7463 1.741 1.7304 1.7182 1.7167 1.717 1.7078 1.49%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.69 0.71 0.72 0.78 0.85 0.97 1.08 -
P/RPS 3.20 3.19 3.03 2.93 2.57 2.87 3.47 -5.24%
P/EPS 17.53 15.43 14.52 16.25 11.61 13.73 13.71 17.75%
EY 5.71 6.48 6.89 6.15 8.61 7.29 7.30 -15.06%
DY 3.77 0.00 0.00 0.00 0.06 0.00 0.00 -
P/NAPS 0.40 0.41 0.42 0.46 0.50 0.57 0.64 -26.83%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 22/11/05 22/08/05 16/05/05 22/02/05 19/11/04 17/08/04 -
Price 0.70 0.71 0.72 0.75 0.87 0.90 1.00 -
P/RPS 3.25 3.19 3.03 2.81 2.63 2.67 3.22 0.61%
P/EPS 17.78 15.43 14.52 15.62 11.89 12.74 12.69 25.13%
EY 5.62 6.48 6.89 6.40 8.41 7.85 7.88 -20.12%
DY 3.71 0.00 0.00 0.00 0.06 0.00 0.00 -
P/NAPS 0.40 0.41 0.42 0.44 0.51 0.53 0.59 -22.77%

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