[ASAS] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock

[ASAS] ASAS DUNIA BHD

Announcement Date

27-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- -75.08%

YoY- -18.21%

Quarter Report

ASAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Cumulative Result
Revenue	33,671	29,062	22,748	10,045	41,107	31,837	20,923	37.12%
YoY %	15.86%	27.76%	126.46%	-75.56%	29.12%	52.16%	-	-
Horiz. %	160.93%	138.90%	108.72%	48.01%	196.47%	152.16%	100.00%	-
PBT	6,778	6,790	6,295	2,553	10,899	8,382	5,321	17.42%
YoY %	-0.18%	7.86%	146.57%	-76.58%	30.03%	57.53%	-	-
Horiz. %	127.38%	127.61%	118.30%	47.98%	204.83%	157.53%	100.00%	-
Tax	-2,438	-1,882	-1,516	-630	-3,183	-2,393	-1,436	42.08%
YoY %	-29.54%	-24.14%	-140.63%	80.21%	-33.01%	-66.64%	-	-
Horiz. %	169.78%	131.06%	105.57%	43.87%	221.66%	166.64%	100.00%	-
NP	4,340	4,908	4,779	1,923	7,716	5,989	3,885	7.62%
YoY %	-11.57%	2.70%	148.52%	-75.08%	28.84%	54.16%	-	-
Horiz. %	111.71%	126.33%	123.01%	49.50%	198.61%	154.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,340	4,908	4,779	1,923	7,716	5,989	3,885	7.62%
YoY %	-11.57%	2.70%	148.52%	-75.08%	28.84%	54.16%	-	-
Horiz. %	111.71%	126.33%	123.01%	49.50%	198.61%	154.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.97%	27.72%	24.08%	24.68%	29.20%	28.55%	26.99%	-
YoY %	29.76%	15.12%	-2.43%	-15.48%	2.28%	5.78%	-	-
Horiz. %	133.27%	102.70%	89.22%	91.44%	108.19%	105.78%	100.00%	-
Total Cost	29,331	24,154	17,969	8,122	33,391	25,848	17,038	43.40%
YoY %	21.43%	34.42%	121.24%	-75.68%	29.18%	51.71%	-	-
Horiz. %	172.15%	141.77%	105.46%	47.67%	195.98%	151.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	338,405	338,021	338,353	335,097	335,062	332,934	331,086	1.46%
YoY %	0.11%	-0.10%	0.97%	0.01%	0.64%	0.56%	-	-
Horiz. %	102.21%	102.09%	102.19%	101.21%	101.20%	100.56%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	338,405	338,021	338,353	335,097	335,062	332,934	331,086	1.46%
YoY %	0.11%	-0.10%	0.97%	0.01%	0.64%	0.56%	-	-
Horiz. %	102.21%	102.09%	102.19%	101.21%	101.20%	100.56%	100.00%	-
NOSH	191,189	190,972	191,160	190,396	191,464	191,341	191,379	-0.06%
YoY %	0.11%	-0.10%	0.40%	-0.56%	0.06%	-0.02%	-	-
Horiz. %	99.90%	99.79%	99.89%	99.49%	100.04%	99.98%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	12.89%	16.89%	21.01%	19.14%	18.77%	18.81%	18.57%	-
YoY %	-23.68%	-19.61%	9.77%	1.97%	-0.21%	1.29%	-	-
Horiz. %	69.41%	90.95%	113.14%	103.07%	101.08%	101.29%	100.00%	-
ROE	1.28%	1.45%	1.41%	0.57%	2.30%	1.80%	1.17%	-
YoY %	-11.72%	2.84%	147.37%	-75.22%	27.78%	53.85%	-	-
Horiz. %	109.40%	123.93%	120.51%	48.72%	196.58%	153.85%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	17.61	15.22	11.90	5.28	21.47	16.64	10.93	37.23%
YoY %	15.70%	27.90%	125.38%	-75.41%	29.03%	52.24%	-	-
Horiz. %	161.12%	139.25%	108.87%	48.31%	196.43%	152.24%	100.00%	-
EPS	2.27	2.57	2.50	1.01	4.03	3.13	2.03	7.69%
YoY %	-11.67%	2.80%	147.52%	-74.94%	28.75%	54.19%	-	-
Horiz. %	111.82%	126.60%	123.15%	49.75%	198.52%	154.19%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.77	1.77	1.77	1.76	1.75	1.74	1.73	1.52%
YoY %	0.00%	0.00%	0.57%	0.57%	0.57%	0.58%	-	-
Horiz. %	102.31%	102.31%	102.31%	101.73%	101.16%	100.58%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 190,396
RPS	17.65	15.24	11.93	5.27	21.55	16.69	10.97	37.10%
YoY %	15.81%	27.75%	126.38%	-75.55%	29.12%	52.14%	-	-
Horiz. %	160.89%	138.92%	108.75%	48.04%	196.44%	152.14%	100.00%	-
EPS	2.28	2.57	2.51	1.01	4.05	3.14	2.04	7.66%
YoY %	-11.28%	2.39%	148.51%	-75.06%	28.98%	53.92%	-	-
Horiz. %	111.76%	125.98%	123.04%	49.51%	198.53%	153.92%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.7741	1.7721	1.7738	1.7568	1.7566	1.7454	1.7357	1.46%
YoY %	0.11%	-0.10%	0.97%	0.01%	0.64%	0.56%	-	-
Horiz. %	102.21%	102.10%	102.20%	101.22%	101.20%	100.56%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.60	0.68	0.76	0.90	1.12	1.13	1.28	-
P/RPS	3.41	4.47	6.39	17.06	5.22	6.79	11.71	-55.90%
YoY %	-23.71%	-30.05%	-62.54%	226.82%	-23.12%	-42.02%	-	-
Horiz. %	29.12%	38.17%	54.57%	145.69%	44.58%	57.98%	100.00%	-
P/EPS	26.43	26.46	30.40	89.11	27.79	36.10	63.05	-43.84%
YoY %	-0.11%	-12.96%	-65.88%	220.65%	-23.02%	-42.74%	-	-
Horiz. %	41.92%	41.97%	48.22%	141.33%	44.08%	57.26%	100.00%	-
EY	3.78	3.78	3.29	1.12	3.60	2.77	1.59	77.66%
YoY %	0.00%	14.89%	193.75%	-68.89%	29.96%	74.21%	-	-
Horiz. %	237.74%	237.74%	206.92%	70.44%	226.42%	174.21%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.34	0.38	0.43	0.51	0.64	0.65	0.74	-40.31%
YoY %	-10.53%	-11.63%	-15.69%	-20.31%	-1.54%	-12.16%	-	-
Horiz. %	45.95%	51.35%	58.11%	68.92%	86.49%	87.84%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/02/09	24/11/08	19/08/08	27/05/08	22/02/08	29/11/07	21/08/07	-
Price	0.60	0.75	0.74	0.84	0.98	1.07	1.00	-
P/RPS	3.41	4.93	6.22	15.92	4.56	6.43	9.15	-48.05%
YoY %	-30.83%	-20.74%	-60.93%	249.12%	-29.08%	-29.73%	-	-
Horiz. %	37.27%	53.88%	67.98%	173.99%	49.84%	70.27%	100.00%	-
P/EPS	26.43	29.18	29.60	83.17	24.32	34.19	49.26	-33.84%
YoY %	-9.42%	-1.42%	-64.41%	241.98%	-28.87%	-30.59%	-	-
Horiz. %	53.65%	59.24%	60.09%	168.84%	49.37%	69.41%	100.00%	-
EY	3.78	3.43	3.38	1.20	4.11	2.93	2.03	51.07%
YoY %	10.20%	1.48%	181.67%	-70.80%	40.27%	44.33%	-	-
Horiz. %	186.21%	168.97%	166.50%	59.11%	202.46%	144.33%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.34	0.42	0.42	0.48	0.56	0.61	0.58	-29.84%
YoY %	-19.05%	0.00%	-12.50%	-14.29%	-8.20%	5.17%	-	-
Horiz. %	58.62%	72.41%	72.41%	82.76%	96.55%	105.17%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos