[ASAS] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 71.71%
YoY- 59.62%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 12,772 63,410 48,484 29,794 15,709 42,085 28,965 -42.03%
PBT 3,184 19,012 14,177 10,295 6,072 16,315 12,087 -58.87%
Tax -884 -4,995 -4,026 -2,745 -1,675 -3,553 -2,245 -46.24%
NP 2,300 14,017 10,151 7,550 4,397 12,762 9,842 -62.02%
-
NP to SH 2,300 14,017 10,151 7,550 4,397 12,762 9,842 -62.02%
-
Tax Rate 27.76% 26.27% 28.40% 26.66% 27.59% 21.78% 18.57% -
Total Cost 10,472 49,393 38,333 22,244 11,312 29,323 19,123 -33.04%
-
Net Worth 327,749 327,446 327,513 325,761 322,574 318,091 319,769 1.65%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 95 - - - 57 - -
Div Payout % - 0.68% - - - 0.45% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 327,749 327,446 327,513 325,761 322,574 318,091 319,769 1.65%
NOSH 191,666 191,489 191,528 191,624 192,008 191,621 191,478 0.06%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 18.01% 22.11% 20.94% 25.34% 27.99% 30.32% 33.98% -
ROE 0.70% 4.28% 3.10% 2.32% 1.36% 4.01% 3.08% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 6.66 33.11 25.31 15.55 8.18 21.96 15.13 -42.10%
EPS 1.20 7.32 5.30 3.94 2.29 6.66 5.14 -62.05%
DPS 0.00 0.05 0.00 0.00 0.00 0.03 0.00 -
NAPS 1.71 1.71 1.71 1.70 1.68 1.66 1.67 1.58%
Adjusted Per Share Value based on latest NOSH - 191,090
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 6.70 33.24 25.42 15.62 8.24 22.06 15.19 -42.02%
EPS 1.21 7.35 5.32 3.96 2.31 6.69 5.16 -61.93%
DPS 0.00 0.05 0.00 0.00 0.00 0.03 0.00 -
NAPS 1.7182 1.7167 1.717 1.7078 1.6911 1.6676 1.6764 1.65%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.78 0.85 0.97 1.08 1.17 0.96 0.62 -
P/RPS 11.71 2.57 3.83 6.95 14.30 4.37 4.10 101.17%
P/EPS 65.00 11.61 18.30 27.41 51.09 14.41 12.06 207.09%
EY 1.54 8.61 5.46 3.65 1.96 6.94 8.29 -67.40%
DY 0.00 0.06 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.46 0.50 0.57 0.64 0.70 0.58 0.37 15.60%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 16/05/05 22/02/05 19/11/04 17/08/04 12/05/04 16/02/04 10/11/03 -
Price 0.75 0.87 0.90 1.00 1.09 1.00 0.98 -
P/RPS 11.26 2.63 3.56 6.43 13.32 4.55 6.48 44.48%
P/EPS 62.50 11.89 16.98 25.38 47.60 15.02 19.07 120.48%
EY 1.60 8.41 5.89 3.94 2.10 6.66 5.24 -54.62%
DY 0.00 0.06 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.44 0.51 0.53 0.59 0.65 0.60 0.59 -17.74%

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