[ASAS] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 137.98%
YoY- 152.09%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 13,120 17,207 7,749 4,009 2,120 7,432 8,270 35.91%
PBT 4,230 6,357 2,746 2,984 1,688 2,031 2,845 30.17%
Tax -1,308 -1,245 -610 -390 -598 264 -749 44.86%
NP 2,922 5,112 2,136 2,594 1,090 2,295 2,096 24.71%
-
NP to SH 2,922 5,112 2,136 2,594 1,090 2,295 2,096 24.71%
-
Tax Rate 30.92% 19.58% 22.21% 13.07% 35.43% -13.00% 26.33% -
Total Cost 10,198 12,095 5,613 1,415 1,030 5,137 6,174 39.60%
-
Net Worth 317,027 319,739 315,589 313,201 309,789 307,568 306,900 2.18%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 57 - - - - - - -
Div Payout % 1.96% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 317,027 319,739 315,589 313,201 309,789 307,568 306,900 2.18%
NOSH 190,980 191,460 192,432 192,148 191,228 191,249 192,293 -0.45%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 22.27% 29.71% 27.56% 64.70% 51.42% 30.88% 25.34% -
ROE 0.92% 1.60% 0.68% 0.83% 0.35% 0.75% 0.68% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 6.87 8.99 4.03 2.09 1.11 3.89 4.30 36.54%
EPS 1.53 2.67 1.11 1.35 0.57 1.20 1.09 25.28%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.67 1.64 1.63 1.62 1.6082 1.596 2.64%
Adjusted Per Share Value based on latest NOSH - 192,148
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 6.88 9.02 4.06 2.10 1.11 3.90 4.34 35.84%
EPS 1.53 2.68 1.12 1.36 0.57 1.20 1.10 24.52%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.662 1.6763 1.6545 1.642 1.6241 1.6124 1.6089 2.18%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.96 0.62 0.58 0.46 0.57 0.64 0.67 -
P/RPS 13.97 6.90 14.40 22.05 51.42 16.47 15.58 -6.99%
P/EPS 62.75 23.22 52.25 34.07 100.00 53.33 61.47 1.37%
EY 1.59 4.31 1.91 2.93 1.00 1.88 1.63 -1.63%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.37 0.35 0.28 0.35 0.40 0.42 23.93%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 16/02/04 10/11/03 22/08/03 26/05/03 25/02/03 27/11/02 16/08/02 -
Price 1.00 0.98 0.64 0.50 0.46 0.58 0.66 -
P/RPS 14.56 10.90 15.89 23.96 41.49 14.93 15.35 -3.45%
P/EPS 65.36 36.70 57.66 37.04 80.70 48.33 60.55 5.21%
EY 1.53 2.72 1.73 2.70 1.24 2.07 1.65 -4.89%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.39 0.31 0.28 0.36 0.41 28.80%

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