[ASAS] YoY Annualized Quarter 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- -8.83%
YoY- 51.36%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 43,404 45,504 59,588 23,516 29,278 22,322 32,186 5.10%
PBT 9,344 12,264 20,590 11,460 8,590 -10,380 5,046 10.80%
Tax -2,482 -2,758 -5,490 -2,000 -2,340 10,380 -1,066 15.11%
NP 6,862 9,506 15,100 9,460 6,250 0 3,980 9.49%
-
NP to SH 6,862 9,506 15,100 9,460 6,250 -10,828 3,980 9.49%
-
Tax Rate 26.56% 22.49% 26.66% 17.45% 27.24% - 21.13% -
Total Cost 36,542 35,998 44,488 14,056 23,028 22,322 28,206 4.40%
-
Net Worth 331,599 330,065 325,761 314,056 305,981 308,865 314,113 0.90%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 331,599 330,065 325,761 314,056 305,981 308,865 314,113 0.90%
NOSH 191,675 191,653 191,624 191,497 191,717 191,307 191,346 0.02%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 15.81% 20.89% 25.34% 40.23% 21.35% 0.00% 12.37% -
ROE 2.07% 2.88% 4.64% 3.01% 2.04% -3.51% 1.27% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 22.64 23.74 31.10 12.28 15.27 11.67 16.82 5.07%
EPS 3.58 4.96 7.88 4.94 3.26 -5.66 2.08 9.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.7222 1.70 1.64 1.596 1.6145 1.6416 0.87%
Adjusted Per Share Value based on latest NOSH - 192,432
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 22.75 23.86 31.24 12.33 15.35 11.70 16.87 5.10%
EPS 3.60 4.98 7.92 4.96 3.28 -5.68 2.09 9.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7384 1.7304 1.7078 1.6465 1.6041 1.6192 1.6468 0.90%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.71 0.72 1.08 0.58 0.67 0.57 1.65 -
P/RPS 3.14 3.03 3.47 4.72 4.39 4.89 9.81 -17.28%
P/EPS 19.83 14.52 13.71 11.74 20.55 -10.07 79.33 -20.62%
EY 5.04 6.89 7.30 8.52 4.87 -9.93 1.26 25.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.64 0.35 0.42 0.35 1.01 -13.94%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 22/08/05 17/08/04 22/08/03 16/08/02 29/08/01 30/08/00 -
Price 0.70 0.72 1.00 0.64 0.66 0.68 1.60 -
P/RPS 3.09 3.03 3.22 5.21 4.32 5.83 9.51 -17.07%
P/EPS 19.55 14.52 12.69 12.96 20.25 -12.01 76.92 -20.40%
EY 5.11 6.89 7.88 7.72 4.94 -8.32 1.30 25.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.59 0.39 0.41 0.42 0.97 -13.71%

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