[ASAS] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 2.77%
YoY- 24.74%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 73,929 35,690 38,749 42,449 46,132 42,678 64,645 2.26%
PBT 27,593 8,365 9,053 11,176 8,824 11,608 18,902 6.50%
Tax -6,678 -2,574 -2,509 -3,190 -2,422 -2,788 -5,368 3.70%
NP 20,914 5,790 6,544 7,985 6,401 8,820 13,534 7.51%
-
NP to SH 20,914 5,790 6,544 7,985 6,401 8,820 13,534 7.51%
-
Tax Rate 24.20% 30.77% 27.71% 28.54% 27.45% 24.02% 28.40% -
Total Cost 53,014 29,900 32,205 34,464 39,730 33,858 51,110 0.61%
-
Net Worth 364,480 340,963 338,021 332,934 332,818 332,092 327,513 1.79%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 364,480 340,963 338,021 332,934 332,818 332,092 327,513 1.79%
NOSH 190,827 190,482 190,972 191,341 191,274 191,739 191,528 -0.06%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 28.29% 16.22% 16.89% 18.81% 13.88% 20.67% 20.94% -
ROE 5.74% 1.70% 1.94% 2.40% 1.92% 2.66% 4.13% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 38.74 18.74 20.29 22.19 24.12 22.26 33.75 2.32%
EPS 10.96 3.04 3.43 4.17 3.35 4.60 7.07 7.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.79 1.77 1.74 1.74 1.732 1.71 1.85%
Adjusted Per Share Value based on latest NOSH - 191,272
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 38.76 18.71 20.31 22.25 24.18 22.37 33.89 2.26%
EPS 10.96 3.04 3.43 4.19 3.36 4.62 7.10 7.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9108 1.7875 1.7721 1.7454 1.7448 1.741 1.717 1.79%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.78 0.59 0.68 1.13 0.70 0.71 0.97 -
P/RPS 2.01 3.15 3.35 5.09 2.90 3.19 2.87 -5.76%
P/EPS 7.12 19.41 19.84 27.08 20.92 15.43 13.73 -10.36%
EY 14.05 5.15 5.04 3.69 4.78 6.48 7.29 11.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.38 0.65 0.40 0.41 0.57 -5.34%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 08/11/10 26/11/09 24/11/08 29/11/07 24/11/06 22/11/05 19/11/04 -
Price 0.90 0.62 0.75 1.07 0.71 0.71 0.90 -
P/RPS 2.32 3.31 3.70 4.82 2.94 3.19 2.67 -2.31%
P/EPS 8.21 20.39 21.89 25.64 21.22 15.43 12.74 -7.05%
EY 12.18 4.90 4.57 3.90 4.71 6.48 7.85 7.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.35 0.42 0.61 0.41 0.41 0.53 -1.98%

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