[ASAS] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
26-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 23.18%
YoY- -21.53%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 44,270 33,671 41,107 45,138 41,233 63,410 42,085 0.84%
PBT 15,564 6,778 10,899 8,148 10,234 19,012 16,315 -0.78%
Tax -3,919 -2,438 -3,183 -2,234 -2,697 -4,995 -3,553 1.64%
NP 11,645 4,340 7,716 5,914 7,537 14,017 12,762 -1.51%
-
NP to SH 11,645 4,340 7,716 5,914 7,537 14,017 12,762 -1.51%
-
Tax Rate 25.18% 35.97% 29.20% 27.42% 26.35% 26.27% 21.78% -
Total Cost 32,625 29,331 33,391 39,224 33,696 49,393 29,323 1.79%
-
Net Worth 349,350 338,405 335,062 333,021 333,092 327,446 318,091 1.57%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 9,569 4,977 95 57 -
Div Payout % - - - 161.81% 66.04% 0.68% 0.45% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 349,350 338,405 335,062 333,021 333,092 327,446 318,091 1.57%
NOSH 190,901 191,189 191,464 191,391 191,432 191,489 191,621 -0.06%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 26.30% 12.89% 18.77% 13.10% 18.28% 22.11% 30.32% -
ROE 3.33% 1.28% 2.30% 1.78% 2.26% 4.28% 4.01% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 23.19 17.61 21.47 23.58 21.54 33.11 21.96 0.91%
EPS 6.10 2.27 4.03 3.09 3.93 7.32 6.66 -1.45%
DPS 0.00 0.00 0.00 5.00 2.60 0.05 0.03 -
NAPS 1.83 1.77 1.75 1.74 1.74 1.71 1.66 1.63%
Adjusted Per Share Value based on latest NOSH - 191,896
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 23.21 17.65 21.55 23.66 21.62 33.24 22.06 0.84%
EPS 6.10 2.28 4.05 3.10 3.95 7.35 6.69 -1.52%
DPS 0.00 0.00 0.00 5.02 2.61 0.05 0.03 -
NAPS 1.8315 1.7741 1.7566 1.7459 1.7463 1.7167 1.6676 1.57%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.63 0.60 1.12 0.74 0.69 0.85 0.96 -
P/RPS 2.72 3.41 5.22 3.14 3.20 2.57 4.37 -7.59%
P/EPS 10.33 26.43 27.79 23.95 17.53 11.61 14.41 -5.39%
EY 9.68 3.78 3.60 4.18 5.71 8.61 6.94 5.69%
DY 0.00 0.00 0.00 6.76 3.77 0.06 0.03 -
P/NAPS 0.34 0.34 0.64 0.43 0.40 0.50 0.58 -8.50%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 26/02/09 22/02/08 26/03/07 24/02/06 22/02/05 16/02/04 -
Price 0.65 0.60 0.98 0.70 0.70 0.87 1.00 -
P/RPS 2.80 3.41 4.56 2.97 3.25 2.63 4.55 -7.76%
P/EPS 10.66 26.43 24.32 22.65 17.78 11.89 15.02 -5.54%
EY 9.38 3.78 4.11 4.41 5.62 8.41 6.66 5.86%
DY 0.00 0.00 0.00 7.14 3.71 0.06 0.03 -
P/NAPS 0.36 0.34 0.56 0.40 0.40 0.51 0.60 -8.15%

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