[ASAS] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 0.5%
YoY- 305.81%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 53,785 42,085 31,085 21,310 21,831 24,191 26,882 58.71%
PBT 19,405 16,317 13,775 9,449 9,548 8,014 912 666.42%
Tax -4,838 -3,553 -2,843 -1,334 -1,473 -1,504 -700 262.41%
NP 14,567 12,764 10,932 8,115 8,075 6,510 212 1573.29%
-
NP to SH 14,567 12,764 10,932 8,115 8,075 6,512 214 1562.86%
-
Tax Rate 24.93% 21.77% 20.64% 14.12% 15.43% 18.77% 76.75% -
Total Cost 39,218 29,321 20,153 13,195 13,756 17,681 26,670 29.28%
-
Net Worth 322,574 317,027 319,739 315,589 313,201 309,789 307,568 3.22%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 57 57 - - - - - -
Div Payout % 0.39% 0.45% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 322,574 317,027 319,739 315,589 313,201 309,789 307,568 3.22%
NOSH 192,008 190,980 191,460 192,432 192,148 191,228 191,249 0.26%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 27.08% 30.33% 35.17% 38.08% 36.99% 26.91% 0.79% -
ROE 4.52% 4.03% 3.42% 2.57% 2.58% 2.10% 0.07% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 28.01 22.04 16.24 11.07 11.36 12.65 14.06 58.25%
EPS 7.59 6.68 5.71 4.22 4.20 3.41 0.11 1577.95%
DPS 0.03 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.66 1.67 1.64 1.63 1.62 1.6082 2.95%
Adjusted Per Share Value based on latest NOSH - 192,432
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 28.20 22.06 16.30 11.17 11.45 12.68 14.09 58.74%
EPS 7.64 6.69 5.73 4.25 4.23 3.41 0.11 1585.31%
DPS 0.03 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6911 1.662 1.6763 1.6545 1.642 1.6241 1.6124 3.22%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.17 0.96 0.62 0.58 0.46 0.57 0.64 -
P/RPS 4.18 4.36 3.82 5.24 4.05 4.51 4.55 -5.49%
P/EPS 15.42 14.36 10.86 13.75 10.95 16.74 571.96 -90.98%
EY 6.48 6.96 9.21 7.27 9.14 5.97 0.17 1030.11%
DY 0.03 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.58 0.37 0.35 0.28 0.35 0.40 45.17%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 12/05/04 16/02/04 10/11/03 22/08/03 26/05/03 25/02/03 27/11/02 -
Price 1.09 1.00 0.98 0.64 0.50 0.46 0.58 -
P/RPS 3.89 4.54 6.04 5.78 4.40 3.64 4.13 -3.90%
P/EPS 14.37 14.96 17.16 15.18 11.90 13.51 518.34 -90.82%
EY 6.96 6.68 5.83 6.59 8.40 7.40 0.19 1000.57%
DY 0.03 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.59 0.39 0.31 0.28 0.36 48.22%

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