[ASAS] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock

[ASAS] ASAS DUNIA BHD

Announcement Date

22-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- 106.65%

YoY- -37.05%

Quarter Report

ASAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Cumulative Result
Revenue	22,748	20,923	21,702	22,752	29,794	11,758	14,639	7.61%
YoY %	8.72%	-3.59%	-4.61%	-23.64%	153.39%	-19.68%	-	-
Horiz. %	155.39%	142.93%	148.25%	155.42%	203.52%	80.32%	100.00%	-
PBT	6,295	5,321	4,672	6,132	10,295	5,730	4,295	6.57%
YoY %	18.30%	13.89%	-23.81%	-40.44%	79.67%	33.41%	-	-
Horiz. %	146.57%	123.89%	108.78%	142.77%	239.70%	133.41%	100.00%	-
Tax	-1,516	-1,436	-1,241	-1,379	-2,745	-1,000	-1,170	4.40%
YoY %	-5.57%	-15.71%	10.01%	49.76%	-174.50%	14.53%	-	-
Horiz. %	129.57%	122.74%	106.07%	117.86%	234.62%	85.47%	100.00%	-
NP	4,779	3,885	3,431	4,753	7,550	4,730	3,125	7.32%
YoY %	23.01%	13.23%	-27.81%	-37.05%	59.62%	51.36%	-	-
Horiz. %	152.93%	124.32%	109.79%	152.10%	241.60%	151.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,779	3,885	3,431	4,753	7,550	4,730	3,125	7.32%
YoY %	23.01%	13.23%	-27.81%	-37.05%	59.62%	51.36%	-	-
Horiz. %	152.93%	124.32%	109.79%	152.10%	241.60%	151.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.08%	26.99%	26.56%	22.49%	26.66%	17.45%	27.24%	-
YoY %	-10.78%	1.62%	18.10%	-15.64%	52.78%	-35.94%	-	-
Horiz. %	88.40%	99.08%	97.50%	82.56%	97.87%	64.06%	100.00%	-
Total Cost	17,969	17,038	18,271	17,999	22,244	7,028	11,514	7.69%
YoY %	5.46%	-6.75%	1.51%	-19.08%	216.51%	-38.96%	-	-
Horiz. %	156.06%	147.98%	158.69%	156.32%	193.19%	61.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	338,353	331,086	331,599	330,065	325,761	314,056	305,981	1.68%
YoY %	2.19%	-0.15%	0.46%	1.32%	3.73%	2.64%	-	-
Horiz. %	110.58%	108.20%	108.37%	107.87%	106.46%	102.64%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	338,353	331,086	331,599	330,065	325,761	314,056	305,981	1.68%
YoY %	2.19%	-0.15%	0.46%	1.32%	3.73%	2.64%	-	-
Horiz. %	110.58%	108.20%	108.37%	107.87%	106.46%	102.64%	100.00%	-
NOSH	191,160	191,379	191,675	191,653	191,624	191,497	191,717	-0.04%
YoY %	-0.11%	-0.15%	0.01%	0.02%	0.07%	-0.11%	-	-
Horiz. %	99.71%	99.82%	99.98%	99.97%	99.95%	99.89%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	21.01%	18.57%	15.81%	20.89%	25.34%	40.23%	21.35%	-
YoY %	13.14%	17.46%	-24.32%	-17.56%	-37.01%	88.43%	-	-
Horiz. %	98.41%	86.98%	74.05%	97.85%	118.69%	188.43%	100.00%	-
ROE	1.41%	1.17%	1.03%	1.44%	2.32%	1.51%	1.02%	-
YoY %	20.51%	13.59%	-28.47%	-37.93%	53.64%	48.04%	-	-
Horiz. %	138.24%	114.71%	100.98%	141.18%	227.45%	148.04%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	11.90	10.93	11.32	11.87	15.55	6.14	7.64	7.65%
YoY %	8.87%	-3.45%	-4.63%	-23.67%	153.26%	-19.63%	-	-
Horiz. %	155.76%	143.06%	148.17%	155.37%	203.53%	80.37%	100.00%	-
EPS	2.50	2.03	1.79	2.48	3.94	2.47	1.63	7.38%
YoY %	23.15%	13.41%	-27.82%	-37.06%	59.51%	51.53%	-	-
Horiz. %	153.37%	124.54%	109.82%	152.15%	241.72%	151.53%	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	1.77	1.73	1.73	1.7222	1.70	1.64	1.596	1.73%
YoY %	2.31%	0.00%	0.45%	1.31%	3.66%	2.76%	-	-
Horiz. %	110.90%	108.40%	108.40%	107.91%	106.52%	102.76%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 191,640
RPS	11.93	10.97	11.38	11.93	15.62	6.16	7.67	7.63%
YoY %	8.75%	-3.60%	-4.61%	-23.62%	153.57%	-19.69%	-	-
Horiz. %	155.54%	143.02%	148.37%	155.54%	203.65%	80.31%	100.00%	-
EPS	2.51	2.04	1.80	2.49	3.96	2.48	1.64	7.34%
YoY %	23.04%	13.33%	-27.71%	-37.12%	59.68%	51.22%	-	-
Horiz. %	153.05%	124.39%	109.76%	151.83%	241.46%	151.22%	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	1.7738	1.7357	1.7384	1.7304	1.7078	1.6465	1.6041	1.68%
YoY %	2.20%	-0.16%	0.46%	1.32%	3.72%	2.64%	-	-
Horiz. %	110.58%	108.20%	108.37%	107.87%	106.46%	102.64%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	0.76	1.28	0.71	0.72	1.08	0.58	0.67	-
P/RPS	6.39	11.71	6.27	6.06	6.95	9.45	8.77	-5.13%
YoY %	-45.43%	86.76%	3.47%	-12.81%	-26.46%	7.75%	-	-
Horiz. %	72.86%	133.52%	71.49%	69.10%	79.25%	107.75%	100.00%	-
P/EPS	30.40	63.05	39.66	29.03	27.41	23.48	41.10	-4.89%
YoY %	-51.78%	58.98%	36.62%	5.91%	16.74%	-42.87%	-	-
Horiz. %	73.97%	153.41%	96.50%	70.63%	66.69%	57.13%	100.00%	-
EY	3.29	1.59	2.52	3.44	3.65	4.26	2.43	5.17%
YoY %	106.92%	-36.90%	-26.74%	-5.75%	-14.32%	75.31%	-	-
Horiz. %	135.39%	65.43%	103.70%	141.56%	150.21%	175.31%	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	0.43	0.74	0.41	0.42	0.64	0.35	0.42	0.39%
YoY %	-41.89%	80.49%	-2.38%	-34.38%	82.86%	-16.67%	-	-
Horiz. %	102.38%	176.19%	97.62%	100.00%	152.38%	83.33%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	19/08/08	21/08/07	22/08/06	22/08/05	17/08/04	22/08/03	16/08/02	-
Price	0.74	1.00	0.70	0.72	1.00	0.64	0.66	-
P/RPS	6.22	9.15	6.18	6.06	6.43	10.42	8.64	-5.32%
YoY %	-32.02%	48.06%	1.98%	-5.75%	-38.29%	20.60%	-	-
Horiz. %	71.99%	105.90%	71.53%	70.14%	74.42%	120.60%	100.00%	-
P/EPS	29.60	49.26	39.11	29.03	25.38	25.91	40.49	-5.08%
YoY %	-39.91%	25.95%	34.72%	14.38%	-2.05%	-36.01%	-	-
Horiz. %	73.10%	121.66%	96.59%	71.70%	62.68%	63.99%	100.00%	-
EY	3.38	2.03	2.56	3.44	3.94	3.86	2.47	5.36%
YoY %	66.50%	-20.70%	-25.58%	-12.69%	2.07%	56.28%	-	-
Horiz. %	136.84%	82.19%	103.64%	139.27%	159.51%	156.28%	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	0.58	0.40	0.42	0.59	0.39	0.41	0.40%
YoY %	-27.59%	45.00%	-4.76%	-28.81%	51.28%	-4.88%	-	-
Horiz. %	102.44%	141.46%	97.56%	102.44%	143.90%	95.12%	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