[ASAS] YoY Quarter Result on 30-Jun-2006 [#2]

Stock

[ASAS] ASAS DUNIA BHD

Announcement Date

22-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 9.08%

YoY- -27.03%

Quarter Report

ASAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	8,948	12,703	8,675	11,451	9,980	14,085	7,749	2.42%
YoY %	-29.56%	46.43%	-24.24%	14.74%	-29.14%	81.77%	-	-
Horiz. %	115.47%	163.93%	111.95%	147.77%	128.79%	181.77%	100.00%	-
PBT	2,473	3,742	2,006	2,347	2,948	4,223	2,746	-1.72%
YoY %	-33.91%	86.54%	-14.53%	-20.39%	-30.19%	53.79%	-	-
Horiz. %	90.06%	136.27%	73.05%	85.47%	107.36%	153.79%	100.00%	-
Tax	-462	-886	-472	-557	-495	-1,070	-610	-4.52%
YoY %	47.86%	-87.71%	15.26%	-12.53%	53.74%	-75.41%	-	-
Horiz. %	75.74%	145.25%	77.38%	91.31%	81.15%	175.41%	100.00%	-
NP	2,011	2,856	1,534	1,790	2,453	3,153	2,136	-0.99%
YoY %	-29.59%	86.18%	-14.30%	-27.03%	-22.20%	47.61%	-	-
Horiz. %	94.15%	133.71%	71.82%	83.80%	114.84%	147.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,011	2,856	1,534	1,790	2,453	3,153	2,136	-0.99%
YoY %	-29.59%	86.18%	-14.30%	-27.03%	-22.20%	47.61%	-	-
Horiz. %	94.15%	133.71%	71.82%	83.80%	114.84%	147.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.68%	23.68%	23.53%	23.73%	16.79%	25.34%	22.21%	-
YoY %	-21.11%	0.64%	-0.84%	41.33%	-33.74%	14.09%	-	-
Horiz. %	84.11%	106.62%	105.94%	106.84%	75.60%	114.09%	100.00%	-
Total Cost	6,937	9,847	7,141	9,661	7,527	10,932	5,613	3.58%
YoY %	-29.55%	37.89%	-26.08%	28.35%	-31.15%	94.76%	-	-
Horiz. %	123.59%	175.43%	127.22%	172.12%	134.10%	194.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	340,912	339,269	331,727	332,978	330,043	324,854	315,589	1.29%
YoY %	0.48%	2.27%	-0.38%	0.89%	1.60%	2.94%	-	-
Horiz. %	108.02%	107.50%	105.11%	105.51%	104.58%	102.94%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	340,912	339,269	331,727	332,978	330,043	324,854	315,589	1.29%
YoY %	0.48%	2.27%	-0.38%	0.89%	1.60%	2.94%	-	-
Horiz. %	108.02%	107.50%	105.11%	105.51%	104.58%	102.94%	100.00%	-
NOSH	191,523	191,677	191,749	192,473	191,640	191,090	192,432	-0.07%
YoY %	-0.08%	-0.04%	-0.38%	0.43%	0.29%	-0.70%	-	-
Horiz. %	99.53%	99.61%	99.65%	100.02%	99.59%	99.30%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	22.47%	22.48%	17.68%	15.63%	24.58%	22.39%	27.56%	-
YoY %	-0.04%	27.15%	13.12%	-36.41%	9.78%	-18.76%	-	-
Horiz. %	81.53%	81.57%	64.15%	56.71%	89.19%	81.24%	100.00%	-
ROE	0.59%	0.84%	0.46%	0.54%	0.74%	0.97%	0.68%	-
YoY %	-29.76%	82.61%	-14.81%	-27.03%	-23.71%	42.65%	-	-
Horiz. %	86.76%	123.53%	67.65%	79.41%	108.82%	142.65%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	4.67	6.63	4.52	5.95	5.21	7.37	4.03	2.48%
YoY %	-29.56%	46.68%	-24.03%	14.20%	-29.31%	82.88%	-	-
Horiz. %	115.88%	164.52%	112.16%	147.64%	129.28%	182.88%	100.00%	-
EPS	1.05	1.49	0.80	0.93	1.28	1.65	1.11	-0.92%
YoY %	-29.53%	86.25%	-13.98%	-27.34%	-22.42%	48.65%	-	-
Horiz. %	94.59%	134.23%	72.07%	83.78%	115.32%	148.65%	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	1.78	1.77	1.73	1.73	1.7222	1.70	1.64	1.37%
YoY %	0.56%	2.31%	0.00%	0.45%	1.31%	3.66%	-	-
Horiz. %	108.54%	107.93%	105.49%	105.49%	105.01%	103.66%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 192,473
RPS	4.69	6.66	4.55	6.00	5.23	7.38	4.06	2.43%
YoY %	-29.58%	46.37%	-24.17%	14.72%	-29.13%	81.77%	-	-
Horiz. %	115.52%	164.04%	112.07%	147.78%	128.82%	181.77%	100.00%	-
EPS	1.05	1.50	0.80	0.94	1.29	1.65	1.12	-1.06%
YoY %	-30.00%	87.50%	-14.89%	-27.13%	-21.82%	47.32%	-	-
Horiz. %	93.75%	133.93%	71.43%	83.93%	115.18%	147.32%	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	1.7873	1.7786	1.7391	1.7457	1.7303	1.7031	1.6545	1.29%
YoY %	0.49%	2.27%	-0.38%	0.89%	1.60%	2.94%	-	-
Horiz. %	108.03%	107.50%	105.11%	105.51%	104.58%	102.94%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.62	0.76	1.28	0.71	0.72	1.08	0.58	-
P/RPS	13.27	11.47	28.29	11.93	13.83	14.65	14.40	-1.35%
YoY %	15.69%	-59.46%	137.13%	-13.74%	-5.60%	1.74%	-	-
Horiz. %	92.15%	79.65%	196.46%	82.85%	96.04%	101.74%	100.00%	-
P/EPS	59.05	51.01	160.00	76.34	56.25	65.45	52.25	2.05%
YoY %	15.76%	-68.12%	109.59%	35.72%	-14.06%	25.26%	-	-
Horiz. %	113.01%	97.63%	306.22%	146.11%	107.66%	125.26%	100.00%	-
EY	1.69	1.96	0.63	1.31	1.78	1.53	1.91	-2.01%
YoY %	-13.78%	211.11%	-51.91%	-26.40%	16.34%	-19.90%	-	-
Horiz. %	88.48%	102.62%	32.98%	68.59%	93.19%	80.10%	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	0.35	0.43	0.74	0.41	0.42	0.64	0.35	0.00%
YoY %	-18.60%	-41.89%	80.49%	-2.38%	-34.38%	82.86%	-	-
Horiz. %	100.00%	122.86%	211.43%	117.14%	120.00%	182.86%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	19/08/08	21/08/07	22/08/06	22/08/05	17/08/04	22/08/03	-
Price	0.57	0.74	1.00	0.70	0.72	1.00	0.64	-
P/RPS	12.20	11.17	22.10	11.77	13.83	13.57	15.89	-4.30%
YoY %	9.22%	-49.46%	87.77%	-14.90%	1.92%	-14.60%	-	-
Horiz. %	76.78%	70.30%	139.08%	74.07%	87.04%	85.40%	100.00%	-
P/EPS	54.29	49.66	125.00	75.27	56.25	60.61	57.66	-0.99%
YoY %	9.32%	-60.27%	66.07%	33.81%	-7.19%	5.12%	-	-
Horiz. %	94.16%	86.13%	216.79%	130.54%	97.55%	105.12%	100.00%	-
EY	1.84	2.01	0.80	1.33	1.78	1.65	1.73	1.03%
YoY %	-8.46%	151.25%	-39.85%	-25.28%	7.88%	-4.62%	-	-
Horiz. %	106.36%	116.18%	46.24%	76.88%	102.89%	95.38%	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	0.32	0.42	0.58	0.40	0.42	0.59	0.39	-3.24%
YoY %	-23.81%	-27.59%	45.00%	-4.76%	-28.81%	51.28%	-	-
Horiz. %	82.05%	107.69%	148.72%	102.56%	107.69%	151.28%	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