[ASAS] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
12-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 14.13%
YoY- 80.4%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 47,135 38,712 60,473 53,785 21,831 29,510 32,036 6.64%
PBT 9,138 9,375 16,124 19,405 9,548 -7,592 -2,015 -
Tax -2,514 -2,497 -4,204 -4,838 -1,473 1,551 3,242 -
NP 6,624 6,878 11,920 14,567 8,075 -6,041 1,227 32.43%
-
NP to SH 6,624 6,878 11,920 14,567 8,075 -8,352 -2,604 -
-
Tax Rate 27.51% 26.63% 26.07% 24.93% 15.43% - - -
Total Cost 40,511 31,834 48,553 39,218 13,756 35,551 30,809 4.66%
-
Net Worth 336,403 333,924 327,749 322,574 313,201 301,649 311,325 1.29%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 9,594 5,035 95 57 - - - -
Div Payout % 144.85% 73.22% 0.80% 0.39% - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 336,403 333,924 327,749 322,574 313,201 301,649 311,325 1.29%
NOSH 191,138 190,813 191,666 192,008 192,148 190,555 191,419 -0.02%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 14.05% 17.77% 19.71% 27.08% 36.99% -20.47% 3.83% -
ROE 1.97% 2.06% 3.64% 4.52% 2.58% -2.77% -0.84% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 24.66 20.29 31.55 28.01 11.36 15.49 16.74 6.66%
EPS 3.47 3.60 6.22 7.59 4.20 -4.38 -1.36 -
DPS 5.00 2.60 0.05 0.03 0.00 0.00 0.00 -
NAPS 1.76 1.75 1.71 1.68 1.63 1.583 1.6264 1.32%
Adjusted Per Share Value based on latest NOSH - 192,008
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 24.71 20.29 31.70 28.20 11.45 15.47 16.80 6.63%
EPS 3.47 3.61 6.25 7.64 4.23 -4.38 -1.37 -
DPS 5.03 2.64 0.05 0.03 0.00 0.00 0.00 -
NAPS 1.7636 1.7506 1.7182 1.6911 1.642 1.5814 1.6321 1.29%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.76 0.69 0.78 1.17 0.46 0.62 0.55 -
P/RPS 3.08 3.40 2.47 4.18 4.05 4.00 3.29 -1.09%
P/EPS 21.93 19.14 12.54 15.42 10.95 -14.15 -40.43 -
EY 4.56 5.22 7.97 6.48 9.14 -7.07 -2.47 -
DY 6.58 3.77 0.06 0.03 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.46 0.70 0.28 0.39 0.34 3.98%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 15/05/07 19/05/06 16/05/05 12/05/04 26/05/03 24/05/02 30/05/01 -
Price 1.10 0.76 0.75 1.09 0.50 0.68 0.56 -
P/RPS 4.46 3.75 2.38 3.89 4.40 4.39 3.35 4.88%
P/EPS 31.74 21.08 12.06 14.37 11.90 -15.51 -41.17 -
EY 3.15 4.74 8.29 6.96 8.40 -6.45 -2.43 -
DY 4.55 3.42 0.07 0.03 0.00 0.00 0.00 -
P/NAPS 0.63 0.43 0.44 0.65 0.31 0.43 0.34 10.82%

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