[ASAS] QoQ 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- -28.29%
YoY- 47.61%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Quarter 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 14,926 18,690 14,085 15,709 13,120 17,207 -18.00%
PBT 3,184 4,835 3,882 4,223 6,072 4,230 6,357 -36.90%
Tax -884 -969 -1,281 -1,070 -1,675 -1,308 -1,245 -20.39%
NP 2,300 3,866 2,601 3,153 4,397 2,922 5,112 -41.25%
-
NP to SH 2,300 3,866 2,601 3,153 4,397 2,922 5,112 -41.25%
-
Tax Rate 27.76% 20.04% 33.00% 25.34% 27.59% 30.92% 19.58% -
Total Cost 10,472 11,060 16,089 10,932 11,312 10,198 12,095 -9.15%
-
Net Worth 327,749 325,356 327,037 324,854 322,574 317,027 319,739 1.66%
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 % - 2.48% - - - 1.96% - -
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 327,749 325,356 327,037 324,854 322,574 317,027 319,739 1.66%
NOSH 191,666 191,386 191,249 191,090 192,008 190,980 191,460 0.07%
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% 25.90% 13.92% 22.39% 27.99% 22.27% 29.71% -
ROE 0.70% 1.19% 0.80% 0.97% 1.36% 0.92% 1.60% -
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 7.80 9.77 7.37 8.18 6.87 8.99 -18.11%
EPS 1.20 2.02 1.36 1.65 2.29 1.53 2.67 -41.29%
DPS 0.00 0.05 0.00 0.00 0.00 0.03 0.00 -
NAPS 1.71 1.70 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 7.83 9.80 7.38 8.24 6.88 9.02 -17.96%
EPS 1.21 2.03 1.36 1.65 2.31 1.53 2.68 -41.11%
DPS 0.00 0.05 0.00 0.00 0.00 0.03 0.00 -
NAPS 1.7182 1.7057 1.7145 1.7031 1.6911 1.662 1.6763 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 10.90 9.93 14.65 14.30 13.97 6.90 42.23%
P/EPS 65.00 42.08 71.32 65.45 51.09 62.75 23.22 98.50%
EY 1.54 2.38 1.40 1.53 1.96 1.59 4.31 -49.61%
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 11.16 9.21 13.57 13.32 14.56 10.90 2.18%
P/EPS 62.50 43.07 66.18 60.61 47.60 65.36 36.70 42.56%
EY 1.60 2.32 1.51 1.65 2.10 1.53 2.72 -29.77%
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