[ASAS] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock

[ASAS] ASAS DUNIA BHD

Announcement Date

21-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- -17.38%

YoY- 13.23%

Quarter Report

ASAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	67,630	25,860	45,496	41,846	43,404	45,504	59,588	2.13%
YoY %	161.52%	-43.16%	8.72%	-3.59%	-4.61%	-23.64%	-	-
Horiz. %	113.50%	43.40%	76.35%	70.23%	72.84%	76.36%	100.00%	-
PBT	22,144	3,696	12,590	10,642	9,344	12,264	20,590	1.21%
YoY %	499.13%	-70.64%	18.30%	13.89%	-23.81%	-40.44%	-	-
Horiz. %	107.55%	17.95%	61.15%	51.69%	45.38%	59.56%	100.00%	-
Tax	-5,548	-980	-3,032	-2,872	-2,482	-2,758	-5,490	0.17%
YoY %	-466.12%	67.68%	-5.57%	-15.71%	10.01%	49.76%	-	-
Horiz. %	101.06%	17.85%	55.23%	52.31%	45.21%	50.24%	100.00%	-
NP	16,596	2,716	9,558	7,770	6,862	9,506	15,100	1.58%
YoY %	511.05%	-71.58%	23.01%	13.23%	-27.81%	-37.05%	-	-
Horiz. %	109.91%	17.99%	63.30%	51.46%	45.44%	62.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,596	2,716	9,558	7,770	6,862	9,506	15,100	1.58%
YoY %	511.05%	-71.58%	23.01%	13.23%	-27.81%	-37.05%	-	-
Horiz. %	109.91%	17.99%	63.30%	51.46%	45.44%	62.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.05%	26.52%	24.08%	26.99%	26.56%	22.49%	26.66%	-
YoY %	-5.54%	10.13%	-10.78%	1.62%	18.10%	-15.64%	-	-
Horiz. %	93.96%	99.47%	90.32%	101.24%	99.62%	84.36%	100.00%	-
Total Cost	51,034	23,144	35,938	34,076	36,542	35,998	44,488	2.31%
YoY %	120.51%	-35.60%	5.46%	-6.75%	1.51%	-19.08%	-	-
Horiz. %	114.71%	52.02%	80.78%	76.60%	82.14%	80.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	356,718	340,456	338,353	331,086	331,599	330,065	325,761	1.52%
YoY %	4.78%	0.62%	2.19%	-0.15%	0.46%	1.32%	-	-
Horiz. %	109.50%	104.51%	103.87%	101.63%	101.79%	101.32%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	356,718	340,456	338,353	331,086	331,599	330,065	325,761	1.52%
YoY %	4.78%	0.62%	2.19%	-0.15%	0.46%	1.32%	-	-
Horiz. %	109.50%	104.51%	103.87%	101.63%	101.79%	101.32%	100.00%	-
NOSH	190,758	191,267	191,160	191,379	191,675	191,653	191,624	-0.07%
YoY %	-0.27%	0.06%	-0.11%	-0.15%	0.01%	0.02%	-	-
Horiz. %	99.55%	99.81%	99.76%	99.87%	100.03%	100.02%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	24.54%	10.50%	21.01%	18.57%	15.81%	20.89%	25.34%	-
YoY %	133.71%	-50.02%	13.14%	17.46%	-24.32%	-17.56%	-	-
Horiz. %	96.84%	41.44%	82.91%	73.28%	62.39%	82.44%	100.00%	-
ROE	4.65%	0.80%	2.82%	2.35%	2.07%	2.88%	4.64%	-
YoY %	481.25%	-71.63%	20.00%	13.53%	-28.12%	-37.93%	-	-
Horiz. %	100.22%	17.24%	60.78%	50.65%	44.61%	62.07%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	35.45	13.52	23.80	21.87	22.64	23.74	31.10	2.20%
YoY %	162.20%	-43.19%	8.82%	-3.40%	-4.63%	-23.67%	-	-
Horiz. %	113.99%	43.47%	76.53%	70.32%	72.80%	76.33%	100.00%	-
EPS	8.70	1.42	5.00	4.06	3.58	4.96	7.88	1.66%
YoY %	512.68%	-71.60%	23.15%	13.41%	-27.82%	-37.06%	-	-
Horiz. %	110.41%	18.02%	63.45%	51.52%	45.43%	62.94%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.87	1.78	1.77	1.73	1.73	1.7222	1.70	1.60%
YoY %	5.06%	0.56%	2.31%	0.00%	0.45%	1.31%	-	-
Horiz. %	110.00%	104.71%	104.12%	101.76%	101.76%	101.31%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 191,749
RPS	35.46	13.56	23.85	21.94	22.75	23.86	31.24	2.13%
YoY %	161.50%	-43.14%	8.71%	-3.56%	-4.65%	-23.62%	-	-
Horiz. %	113.51%	43.41%	76.34%	70.23%	72.82%	76.38%	100.00%	-
EPS	8.70	1.42	5.01	4.07	3.60	4.98	7.92	1.57%
YoY %	512.68%	-71.66%	23.10%	13.06%	-27.71%	-37.12%	-	-
Horiz. %	109.85%	17.93%	63.26%	51.39%	45.45%	62.88%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.8701	1.7849	1.7738	1.7357	1.7384	1.7304	1.7078	1.52%
YoY %	4.77%	0.63%	2.20%	-0.16%	0.46%	1.32%	-	-
Horiz. %	109.50%	104.51%	103.86%	101.63%	101.79%	101.32%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.79	0.62	0.76	1.28	0.71	0.72	1.08	-
P/RPS	2.23	4.59	3.19	5.85	3.14	3.03	3.47	-7.10%
YoY %	-51.42%	43.89%	-45.47%	86.31%	3.63%	-12.68%	-	-
Horiz. %	64.27%	132.28%	91.93%	168.59%	90.49%	87.32%	100.00%	-
P/EPS	9.08	43.66	15.20	31.53	19.83	14.52	13.71	-6.63%
YoY %	-79.20%	187.24%	-51.79%	59.00%	36.57%	5.91%	-	-
Horiz. %	66.23%	318.45%	110.87%	229.98%	144.64%	105.91%	100.00%	-
EY	11.01	2.29	6.58	3.17	5.04	6.89	7.30	7.08%
YoY %	380.79%	-65.20%	107.57%	-37.10%	-26.85%	-5.62%	-	-
Horiz. %	150.82%	31.37%	90.14%	43.42%	69.04%	94.38%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.42	0.35	0.43	0.74	0.41	0.42	0.64	-6.77%
YoY %	20.00%	-18.60%	-41.89%	80.49%	-2.38%	-34.38%	-	-
Horiz. %	65.62%	54.69%	67.19%	115.62%	64.06%	65.62%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	16/08/10	26/08/09	19/08/08	21/08/07	22/08/06	22/08/05	17/08/04	-
Price	0.75	0.57	0.74	1.00	0.70	0.72	1.00	-
P/RPS	2.12	4.22	3.11	4.57	3.09	3.03	3.22	-6.72%
YoY %	-49.76%	35.69%	-31.95%	47.90%	1.98%	-5.90%	-	-
Horiz. %	65.84%	131.06%	96.58%	141.93%	95.96%	94.10%	100.00%	-
P/EPS	8.62	40.14	14.80	24.63	19.55	14.52	12.69	-6.23%
YoY %	-78.53%	171.22%	-39.91%	25.98%	34.64%	14.42%	-	-
Horiz. %	67.93%	316.31%	116.63%	194.09%	154.06%	114.42%	100.00%	-
EY	11.60	2.49	6.76	4.06	5.11	6.89	7.88	6.65%
YoY %	365.86%	-63.17%	66.50%	-20.55%	-25.83%	-12.56%	-	-
Horiz. %	147.21%	31.60%	85.79%	51.52%	64.85%	87.44%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.40	0.32	0.42	0.58	0.40	0.42	0.59	-6.26%
YoY %	25.00%	-23.81%	-27.59%	45.00%	-4.76%	-28.81%	-	-
Horiz. %	67.80%	54.24%	71.19%	98.31%	67.80%	71.19%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos