[ASDION] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[ASDION] ASDION BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 32.42%
YoY- 56.49%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 8,972 13,834 14,536 13,038 10,264 8,825 7,929 8.59%
PBT 48 172 226 288 256 418 484 -78.60%
Tax -24 -56 -17 -16 -24 -114 -129 -67.44%
NP 24 116 209 272 232 304 354 -83.40%
-
NP to SH 268 441 506 482 364 324 345 -15.50%
-
Tax Rate 50.00% 32.56% 7.52% 5.56% 9.38% 27.27% 26.65% -
Total Cost 8,948 13,718 14,326 12,766 10,032 8,521 7,574 11.76%
-
Net Worth 12,363 11,059 9,951 9,969 9,685 9,272 8,786 25.59%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 12,363 11,059 9,951 9,969 9,685 9,272 8,786 25.59%
NOSH 44,666 40,172 39,999 40,166 39,565 39,624 39,846 7.91%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.27% 0.84% 1.44% 2.09% 2.26% 3.44% 4.47% -
ROE 2.17% 3.99% 5.09% 4.83% 3.76% 3.49% 3.93% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 20.09 34.44 36.34 32.46 25.94 22.27 19.90 0.63%
EPS 0.60 1.10 1.27 1.20 0.92 0.81 0.87 -21.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2768 0.2753 0.2488 0.2482 0.2448 0.234 0.2205 16.38%
Adjusted Per Share Value based on latest NOSH - 39,473
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.51 5.41 5.68 5.09 4.01 3.45 3.10 8.64%
EPS 0.10 0.17 0.20 0.19 0.14 0.13 0.13 -16.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0483 0.0432 0.0389 0.039 0.0378 0.0362 0.0343 25.65%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.54 0.60 0.49 0.50 0.72 0.68 0.70 -
P/RPS 2.69 1.74 1.35 1.54 2.78 3.05 3.52 -16.42%
P/EPS 90.00 54.66 38.68 41.67 78.26 83.16 80.77 7.48%
EY 1.11 1.83 2.59 2.40 1.28 1.20 1.24 -7.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.18 1.97 2.01 2.94 2.91 3.17 -27.69%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.47 0.55 0.56 0.52 0.53 0.68 0.69 -
P/RPS 2.34 1.60 1.54 1.60 2.04 3.05 3.47 -23.11%
P/EPS 78.33 50.10 44.21 43.33 57.61 83.16 79.62 -1.08%
EY 1.28 2.00 2.26 2.31 1.74 1.20 1.26 1.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.00 2.25 2.10 2.17 2.91 3.13 -33.45%

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