[ASAS] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -8.74%
YoY- -42.3%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 45,138 43,823 40,183 38,712 41,233 46,935 56,368 -13.73%
PBT 8,148 8,146 8,774 9,375 10,234 13,541 14,849 -32.90%
Tax -2,234 -2,423 -2,559 -2,497 -2,697 -3,060 -3,629 -27.57%
NP 5,914 5,723 6,215 6,878 7,537 10,481 11,220 -34.67%
-
NP to SH 5,914 5,723 6,215 6,878 7,537 10,481 11,220 -34.67%
-
Tax Rate 27.42% 29.74% 29.17% 26.63% 26.35% 22.60% 24.44% -
Total Cost 39,224 38,100 33,968 31,834 33,696 36,454 45,148 -8.92%
-
Net Worth 333,900 331,083 332,978 333,924 193,684 332,472 330,043 0.77%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 9,594 5,035 5,035 5,035 5,035 95 95 2050.46%
Div Payout % 162.24% 87.99% 81.03% 73.22% 66.81% 0.91% 0.85% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 333,900 331,083 332,978 333,924 193,684 332,472 330,043 0.77%
NOSH 191,896 190,277 192,473 190,813 193,684 191,958 191,640 0.08%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.10% 13.06% 15.47% 17.77% 18.28% 22.33% 19.90% -
ROE 1.77% 1.73% 1.87% 2.06% 3.89% 3.15% 3.40% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 23.52 23.03 20.88 20.29 21.29 24.45 29.41 -13.80%
EPS 3.08 3.01 3.23 3.60 3.89 5.46 5.85 -34.72%
DPS 5.00 2.60 2.60 2.60 2.60 0.05 0.05 2036.43%
NAPS 1.74 1.74 1.73 1.75 1.00 1.732 1.7222 0.68%
Adjusted Per Share Value based on latest NOSH - 190,813
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 23.66 22.97 21.07 20.29 21.62 24.61 29.55 -13.73%
EPS 3.10 3.00 3.26 3.61 3.95 5.49 5.88 -34.66%
DPS 5.03 2.64 2.64 2.64 2.64 0.05 0.05 2044.95%
NAPS 1.7505 1.7357 1.7457 1.7506 1.0154 1.743 1.7303 0.77%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.74 0.70 0.71 0.69 0.69 0.71 0.72 -
P/RPS 3.15 3.04 3.40 3.40 3.24 2.90 2.45 18.18%
P/EPS 24.01 23.27 21.99 19.14 17.73 13.00 12.30 56.00%
EY 4.16 4.30 4.55 5.22 5.64 7.69 8.13 -35.94%
DY 6.76 3.71 3.66 3.77 3.77 0.07 0.07 1987.45%
P/NAPS 0.43 0.40 0.41 0.39 0.69 0.41 0.42 1.57%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/03/07 24/11/06 22/08/06 19/05/06 24/02/06 22/11/05 22/08/05 -
Price 0.70 0.71 0.70 0.76 0.70 0.71 0.72 -
P/RPS 2.98 3.08 3.35 3.75 3.29 2.90 2.45 13.90%
P/EPS 22.71 23.61 21.68 21.08 17.99 13.00 12.30 50.33%
EY 4.40 4.24 4.61 4.74 5.56 7.69 8.13 -33.51%
DY 7.14 3.66 3.71 3.42 3.71 0.07 0.07 2064.75%
P/NAPS 0.40 0.41 0.40 0.43 0.70 0.41 0.42 -3.19%

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