[ASAS] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 6.65%
YoY- -22.2%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 10,251 9,224 9,257 9,980 12,772 14,926 18,690 -33.01%
PBT 2,325 1,528 2,574 2,948 3,184 4,835 3,882 -28.96%
Tax -684 -606 -712 -495 -884 -969 -1,281 -34.20%
NP 1,641 922 1,862 2,453 2,300 3,866 2,601 -26.46%
-
NP to SH 1,641 922 1,862 2,453 2,300 3,866 2,601 -26.46%
-
Tax Rate 29.42% 39.66% 27.66% 16.79% 27.76% 20.04% 33.00% -
Total Cost 8,610 8,302 7,395 7,527 10,472 11,060 16,089 -34.11%
-
Net Worth 333,924 193,684 332,472 330,043 327,749 325,356 327,037 1.40%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 5,035 - - - 95 - -
Div Payout % - 546.18% - - - 2.48% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 333,924 193,684 332,472 330,043 327,749 325,356 327,037 1.40%
NOSH 190,813 193,684 191,958 191,640 191,666 191,386 191,249 -0.15%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 16.01% 10.00% 20.11% 24.58% 18.01% 25.90% 13.92% -
ROE 0.49% 0.48% 0.56% 0.74% 0.70% 1.19% 0.80% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 5.37 4.76 4.82 5.21 6.66 7.80 9.77 -32.92%
EPS 0.86 0.48 0.97 1.28 1.20 2.02 1.36 -26.34%
DPS 0.00 2.60 0.00 0.00 0.00 0.05 0.00 -
NAPS 1.75 1.00 1.732 1.7222 1.71 1.70 1.71 1.55%
Adjusted Per Share Value based on latest NOSH - 191,640
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 5.37 4.84 4.85 5.23 6.70 7.83 9.80 -33.06%
EPS 0.86 0.48 0.98 1.29 1.21 2.03 1.36 -26.34%
DPS 0.00 2.64 0.00 0.00 0.00 0.05 0.00 -
NAPS 1.7506 1.0154 1.743 1.7303 1.7182 1.7057 1.7145 1.40%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.69 0.69 0.71 0.72 0.78 0.85 0.97 -
P/RPS 12.84 14.49 14.72 13.83 11.71 10.90 9.93 18.70%
P/EPS 80.23 144.95 73.20 56.25 65.00 42.08 71.32 8.17%
EY 1.25 0.69 1.37 1.78 1.54 2.38 1.40 -7.28%
DY 0.00 3.77 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 0.39 0.69 0.41 0.42 0.46 0.50 0.57 -22.37%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/05/06 24/02/06 22/11/05 22/08/05 16/05/05 22/02/05 19/11/04 -
Price 0.76 0.70 0.71 0.72 0.75 0.87 0.90 -
P/RPS 14.15 14.70 14.72 13.83 11.26 11.16 9.21 33.18%
P/EPS 88.37 147.05 73.20 56.25 62.50 43.07 66.18 21.28%
EY 1.13 0.68 1.37 1.78 1.60 2.32 1.51 -17.58%
DY 0.00 3.71 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 0.43 0.70 0.41 0.42 0.44 0.51 0.53 -13.02%

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