[ASAS] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock

[ASAS] ASAS DUNIA BHD

Announcement Date

19-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 148.52%

YoY- 23.01%

Quarter Report

ASAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	57,334	33,815	12,930	22,748	20,923	21,702	22,752	16.64%
YoY %	69.55%	161.52%	-43.16%	8.72%	-3.59%	-4.61%	-	-
Horiz. %	252.00%	148.62%	56.83%	99.98%	91.96%	95.39%	100.00%	-
PBT	18,202	11,072	1,848	6,295	5,321	4,672	6,132	19.87%
YoY %	64.40%	499.13%	-70.64%	18.30%	13.89%	-23.81%	-	-
Horiz. %	296.84%	180.56%	30.14%	102.66%	86.77%	76.19%	100.00%	-
Tax	-4,553	-2,774	-490	-1,516	-1,436	-1,241	-1,379	22.01%
YoY %	-64.13%	-466.12%	67.68%	-5.57%	-15.71%	10.01%	-	-
Horiz. %	330.17%	201.16%	35.53%	109.93%	104.13%	89.99%	100.00%	-
NP	13,649	8,298	1,358	4,779	3,885	3,431	4,753	19.21%
YoY %	64.49%	511.05%	-71.58%	23.01%	13.23%	-27.81%	-	-
Horiz. %	287.17%	174.58%	28.57%	100.55%	81.74%	72.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,649	8,298	1,358	4,779	3,885	3,431	4,753	19.21%
YoY %	64.49%	511.05%	-71.58%	23.01%	13.23%	-27.81%	-	-
Horiz. %	287.17%	174.58%	28.57%	100.55%	81.74%	72.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.01%	25.05%	26.52%	24.08%	26.99%	26.56%	22.49%	-
YoY %	-0.16%	-5.54%	10.13%	-10.78%	1.62%	18.10%	-	-
Horiz. %	111.20%	111.38%	117.92%	107.07%	120.01%	118.10%	100.00%	-
Total Cost	43,685	25,517	11,572	17,969	17,038	18,271	17,999	15.91%
YoY %	71.20%	120.51%	-35.60%	5.46%	-6.75%	1.51%	-	-
Horiz. %	242.71%	141.77%	64.29%	99.83%	94.66%	101.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	381,790	356,718	340,456	338,353	331,086	331,599	330,065	2.45%
YoY %	7.03%	4.78%	0.62%	2.19%	-0.15%	0.46%	-	-
Horiz. %	115.67%	108.08%	103.15%	102.51%	100.31%	100.46%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	381,790	356,718	340,456	338,353	331,086	331,599	330,065	2.45%
YoY %	7.03%	4.78%	0.62%	2.19%	-0.15%	0.46%	-	-
Horiz. %	115.67%	108.08%	103.15%	102.51%	100.31%	100.46%	100.00%	-
NOSH	190,895	190,758	191,267	191,160	191,379	191,675	191,653	-0.06%
YoY %	0.07%	-0.27%	0.06%	-0.11%	-0.15%	0.01%	-	-
Horiz. %	99.60%	99.53%	99.80%	99.74%	99.86%	100.01%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	23.81%	24.54%	10.50%	21.01%	18.57%	15.81%	20.89%	-
YoY %	-2.97%	133.71%	-50.02%	13.14%	17.46%	-24.32%	-	-
Horiz. %	113.98%	117.47%	50.26%	100.57%	88.89%	75.68%	100.00%	-
ROE	3.58%	2.33%	0.40%	1.41%	1.17%	1.03%	1.44%	-
YoY %	53.65%	482.50%	-71.63%	20.51%	13.59%	-28.47%	-	-
Horiz. %	248.61%	161.81%	27.78%	97.92%	81.25%	71.53%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	30.03	17.73	6.76	11.90	10.93	11.32	11.87	16.72%
YoY %	69.37%	162.28%	-43.19%	8.87%	-3.45%	-4.63%	-	-
Horiz. %	252.99%	149.37%	56.95%	100.25%	92.08%	95.37%	100.00%	-
EPS	7.15	4.35	0.71	2.50	2.03	1.79	2.48	19.29%
YoY %	64.37%	512.68%	-71.60%	23.15%	13.41%	-27.82%	-	-
Horiz. %	288.31%	175.40%	28.63%	100.81%	81.85%	72.18%	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	2.00	1.87	1.78	1.77	1.73	1.73	1.7222	2.52%
YoY %	6.95%	5.06%	0.56%	2.31%	0.00%	0.45%	-	-
Horiz. %	116.13%	108.58%	103.36%	102.78%	100.45%	100.45%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 191,677
RPS	30.06	17.73	6.78	11.93	10.97	11.38	11.93	16.64%
YoY %	69.54%	161.50%	-43.17%	8.75%	-3.60%	-4.61%	-	-
Horiz. %	251.97%	148.62%	56.83%	100.00%	91.95%	95.39%	100.00%	-
EPS	7.16	4.35	0.71	2.51	2.04	1.80	2.49	19.23%
YoY %	64.60%	512.68%	-71.71%	23.04%	13.33%	-27.71%	-	-
Horiz. %	287.55%	174.70%	28.51%	100.80%	81.93%	72.29%	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	2.0016	1.8701	1.7849	1.7738	1.7357	1.7384	1.7304	2.45%
YoY %	7.03%	4.77%	0.63%	2.20%	-0.16%	0.46%	-	-
Horiz. %	115.67%	108.07%	103.15%	102.51%	100.31%	100.46%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.03	0.79	0.62	0.76	1.28	0.71	0.72	-
P/RPS	3.43	4.46	9.17	6.39	11.71	6.27	6.06	-9.04%
YoY %	-23.09%	-51.36%	43.51%	-45.43%	86.76%	3.47%	-	-
Horiz. %	56.60%	73.60%	151.32%	105.45%	193.23%	103.47%	100.00%	-
P/EPS	14.41	18.16	87.32	30.40	63.05	39.66	29.03	-11.01%
YoY %	-20.65%	-79.20%	187.24%	-51.78%	58.98%	36.62%	-	-
Horiz. %	49.64%	62.56%	300.79%	104.72%	217.19%	136.62%	100.00%	-
EY	6.94	5.51	1.15	3.29	1.59	2.52	3.44	12.40%
YoY %	25.95%	379.13%	-65.05%	106.92%	-36.90%	-26.74%	-	-
Horiz. %	201.74%	160.17%	33.43%	95.64%	46.22%	73.26%	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	0.52	0.42	0.35	0.43	0.74	0.41	0.42	3.62%
YoY %	23.81%	20.00%	-18.60%	-41.89%	80.49%	-2.38%	-	-
Horiz. %	123.81%	100.00%	83.33%	102.38%	176.19%	97.62%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	15/08/11	16/08/10	26/08/09	19/08/08	21/08/07	22/08/06	22/08/05	-
Price	1.00	0.75	0.57	0.74	1.00	0.70	0.72	-
P/RPS	3.33	4.23	8.43	6.22	9.15	6.18	6.06	-9.49%
YoY %	-21.28%	-49.82%	35.53%	-32.02%	48.06%	1.98%	-	-
Horiz. %	54.95%	69.80%	139.11%	102.64%	150.99%	101.98%	100.00%	-
P/EPS	13.99	17.24	80.28	29.60	49.26	39.11	29.03	-11.45%
YoY %	-18.85%	-78.53%	171.22%	-39.91%	25.95%	34.72%	-	-
Horiz. %	48.19%	59.39%	276.54%	101.96%	169.69%	134.72%	100.00%	-
EY	7.15	5.80	1.25	3.38	2.03	2.56	3.44	12.96%
YoY %	23.28%	364.00%	-63.02%	66.50%	-20.70%	-25.58%	-	-
Horiz. %	207.85%	168.60%	36.34%	98.26%	59.01%	74.42%	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	0.50	0.40	0.32	0.42	0.58	0.40	0.42	2.94%
YoY %	25.00%	25.00%	-23.81%	-27.59%	45.00%	-4.76%	-	-
Horiz. %	119.05%	95.24%	76.19%	100.00%	138.10%	95.24%	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