[ASAS] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
26-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 23.18%
YoY- -21.53%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 31,837 20,923 12,248 45,138 34,599 21,702 10,251 112.72%
PBT 8,382 5,321 3,315 8,148 6,618 4,672 2,325 134.93%
Tax -2,393 -1,436 -964 -2,234 -1,817 -1,241 -684 130.28%
NP 5,989 3,885 2,351 5,914 4,801 3,431 1,641 136.85%
-
NP to SH 5,989 3,885 2,351 5,914 4,801 3,431 1,641 136.85%
-
Tax Rate 28.55% 26.99% 29.08% 27.42% 27.46% 26.56% 29.42% -
Total Cost 25,848 17,038 9,897 39,224 29,798 18,271 8,610 107.96%
-
Net Worth 332,934 331,086 336,403 333,021 332,818 331,599 333,924 -0.19%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 9,569 - - - -
Div Payout % - - - 161.81% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 332,934 331,086 336,403 333,021 332,818 331,599 333,924 -0.19%
NOSH 191,341 191,379 191,138 191,391 191,274 191,675 190,813 0.18%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 18.81% 18.57% 19.19% 13.10% 13.88% 15.81% 16.01% -
ROE 1.80% 1.17% 0.70% 1.78% 1.44% 1.03% 0.49% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 16.64 10.93 6.41 23.58 18.09 11.32 5.37 112.39%
EPS 3.13 2.03 1.23 3.09 2.51 1.79 0.86 136.42%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.74 1.73 1.76 1.74 1.74 1.73 1.75 -0.38%
Adjusted Per Share Value based on latest NOSH - 191,896
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 16.69 10.97 6.42 23.66 18.14 11.38 5.37 112.82%
EPS 3.14 2.04 1.23 3.10 2.52 1.80 0.86 136.92%
DPS 0.00 0.00 0.00 5.02 0.00 0.00 0.00 -
NAPS 1.7454 1.7357 1.7636 1.7459 1.7448 1.7384 1.7506 -0.19%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.13 1.28 0.76 0.74 0.70 0.71 0.69 -
P/RPS 6.79 11.71 11.86 3.14 3.87 6.27 12.84 -34.58%
P/EPS 36.10 63.05 61.79 23.95 27.89 39.66 80.23 -41.25%
EY 2.77 1.59 1.62 4.18 3.59 2.52 1.25 69.89%
DY 0.00 0.00 0.00 6.76 0.00 0.00 0.00 -
P/NAPS 0.65 0.74 0.43 0.43 0.40 0.41 0.39 40.52%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 21/08/07 15/05/07 26/03/07 24/11/06 22/08/06 19/05/06 -
Price 1.07 1.00 1.10 0.70 0.71 0.70 0.76 -
P/RPS 6.43 9.15 17.17 2.97 3.93 6.18 14.15 -40.86%
P/EPS 34.19 49.26 89.43 22.65 28.29 39.11 88.37 -46.87%
EY 2.93 2.03 1.12 4.41 3.54 2.56 1.13 88.62%
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.63 0.40 0.41 0.40 0.43 26.22%

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