[ASAS] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -78.23%
YoY- -28.65%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 45,138 34,599 21,702 10,251 41,233 32,009 22,752 57.69%
PBT 8,148 6,618 4,672 2,325 10,234 8,706 6,132 20.80%
Tax -2,234 -1,817 -1,241 -684 -2,697 -2,091 -1,379 37.81%
NP 5,914 4,801 3,431 1,641 7,537 6,615 4,753 15.63%
-
NP to SH 5,914 4,801 3,431 1,641 7,537 6,615 4,753 15.63%
-
Tax Rate 27.42% 27.46% 26.56% 29.42% 26.35% 24.02% 22.49% -
Total Cost 39,224 29,798 18,271 8,610 33,696 25,394 17,999 67.84%
-
Net Worth 333,021 332,818 331,599 333,924 333,092 332,092 330,065 0.59%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 9,569 - - - 4,977 - - -
Div Payout % 161.81% - - - 66.04% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 333,021 332,818 331,599 333,924 333,092 332,092 330,065 0.59%
NOSH 191,391 191,274 191,675 190,813 191,432 191,739 191,653 -0.09%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.10% 13.88% 15.81% 16.01% 18.28% 20.67% 20.89% -
ROE 1.78% 1.44% 1.03% 0.49% 2.26% 1.99% 1.44% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 23.58 18.09 11.32 5.37 21.54 16.69 11.87 57.82%
EPS 3.09 2.51 1.79 0.86 3.93 3.45 2.48 15.74%
DPS 5.00 0.00 0.00 0.00 2.60 0.00 0.00 -
NAPS 1.74 1.74 1.73 1.75 1.74 1.732 1.7222 0.68%
Adjusted Per Share Value based on latest NOSH - 190,813
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 23.66 18.14 11.38 5.37 21.62 16.78 11.93 57.65%
EPS 3.10 2.52 1.80 0.86 3.95 3.47 2.49 15.68%
DPS 5.02 0.00 0.00 0.00 2.61 0.00 0.00 -
NAPS 1.7459 1.7448 1.7384 1.7506 1.7463 1.741 1.7304 0.59%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.74 0.70 0.71 0.69 0.69 0.71 0.72 -
P/RPS 3.14 3.87 6.27 12.84 3.20 4.25 6.06 -35.41%
P/EPS 23.95 27.89 39.66 80.23 17.53 20.58 29.03 -12.00%
EY 4.18 3.59 2.52 1.25 5.71 4.86 3.44 13.83%
DY 6.76 0.00 0.00 0.00 3.77 0.00 0.00 -
P/NAPS 0.43 0.40 0.41 0.39 0.40 0.41 0.42 1.57%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/03/07 24/11/06 22/08/06 19/05/06 24/02/06 22/11/05 22/08/05 -
Price 0.70 0.71 0.70 0.76 0.70 0.71 0.72 -
P/RPS 2.97 3.93 6.18 14.15 3.25 4.25 6.06 -37.75%
P/EPS 22.65 28.29 39.11 88.37 17.78 20.58 29.03 -15.21%
EY 4.41 3.54 2.56 1.13 5.62 4.86 3.44 17.95%
DY 7.14 0.00 0.00 0.00 3.71 0.00 0.00 -
P/NAPS 0.40 0.41 0.40 0.43 0.40 0.41 0.42 -3.19%

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