[ASAS] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
16-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -42.84%
YoY- 168.07%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 10,539 9,224 14,926 13,120 2,120 4,811 10,761 -0.34%
PBT 1,530 1,528 4,835 4,230 1,688 -5,414 -592 -
Tax -417 -606 -969 -1,308 -598 5,414 592 -
NP 1,113 922 3,866 2,922 1,090 0 0 -
-
NP to SH 1,113 922 3,866 2,922 1,090 -5,208 -730 -
-
Tax Rate 27.25% 39.66% 20.04% 30.92% 35.43% - - -
Total Cost 9,426 8,302 11,060 10,198 1,030 4,811 10,761 -2.18%
-
Net Worth 333,900 193,684 325,356 317,027 309,789 302,121 315,513 0.94%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 9,594 5,035 95 57 - - - -
Div Payout % 862.07% 546.18% 2.48% 1.96% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 333,900 193,684 325,356 317,027 309,789 302,121 315,513 0.94%
NOSH 191,896 193,684 191,386 190,980 191,228 191,470 192,105 -0.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.56% 10.00% 25.90% 22.27% 51.42% 0.00% 0.00% -
ROE 0.33% 0.48% 1.19% 0.92% 0.35% -1.72% -0.23% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.49 4.76 7.80 6.87 1.11 2.51 5.60 -0.32%
EPS 0.58 0.48 2.02 1.53 0.57 -2.72 -0.38 -
DPS 5.00 2.60 0.05 0.03 0.00 0.00 0.00 -
NAPS 1.74 1.00 1.70 1.66 1.62 1.5779 1.6424 0.96%
Adjusted Per Share Value based on latest NOSH - 190,980
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.53 4.84 7.83 6.88 1.11 2.52 5.64 -0.32%
EPS 0.58 0.48 2.03 1.53 0.57 -2.73 -0.38 -
DPS 5.03 2.64 0.05 0.03 0.00 0.00 0.00 -
NAPS 1.7505 1.0154 1.7057 1.662 1.6241 1.5839 1.6541 0.94%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.74 0.69 0.85 0.96 0.57 0.61 0.65 -
P/RPS 13.47 14.49 10.90 13.97 51.42 24.28 11.60 2.52%
P/EPS 127.59 144.95 42.08 62.75 100.00 -22.43 -171.05 -
EY 0.78 0.69 2.38 1.59 1.00 -4.46 -0.58 -
DY 6.76 3.77 0.06 0.03 0.00 0.00 0.00 -
P/NAPS 0.43 0.69 0.50 0.58 0.35 0.39 0.40 1.21%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/03/07 24/02/06 22/02/05 16/02/04 25/02/03 28/02/02 28/02/01 -
Price 0.70 0.70 0.87 1.00 0.46 0.62 0.64 -
P/RPS 12.75 14.70 11.16 14.56 41.49 24.68 11.43 1.83%
P/EPS 120.69 147.05 43.07 65.36 80.70 -22.79 -168.42 -
EY 0.83 0.68 2.32 1.53 1.24 -4.39 -0.59 -
DY 7.14 3.71 0.06 0.03 0.00 0.00 0.00 -
P/NAPS 0.40 0.70 0.51 0.60 0.28 0.39 0.39 0.42%

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