[ASDION] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[ASDION] ASDION BHD
Announcement Date
29-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -68.62%
YoY- 23.58%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 11,178 9,390 8,482 7,988 7,260 7,720 7,438 31.16%
PBT -7,840 -2,377 -1,962 -1,468 -924 -3,700 -2,738 101.51%
Tax -24 -26 -1 0 0 -75 -58 -44.44%
NP -7,864 -2,403 -1,964 -1,468 -924 -3,775 -2,797 99.07%
-
NP to SH -7,341 -2,252 -1,829 -1,322 -784 -3,798 -2,676 95.84%
-
Tax Rate - - - - - - - -
Total Cost 19,042 11,793 10,446 9,456 8,184 11,495 10,235 51.21%
-
Net Worth 7,620 11,206 12,076 12,717 13,449 13,353 15,923 -38.79%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 7,620 11,206 12,076 12,717 13,449 13,353 15,923 -38.79%
NOSH 66,434 66,430 66,280 66,100 67,586 66,040 66,019 0.41%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -70.35% -25.59% -23.15% -18.38% -12.73% -48.90% -37.61% -
ROE -96.34% -20.09% -15.15% -10.40% -5.83% -28.44% -16.80% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 16.83 14.14 12.80 12.08 10.74 11.69 11.27 30.61%
EPS -11.05 -3.39 -2.76 -2.00 -1.16 -5.75 -4.05 95.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1147 0.1687 0.1822 0.1924 0.199 0.2022 0.2412 -39.04%
Adjusted Per Share Value based on latest NOSH - 66,428
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.37 3.67 3.31 3.12 2.84 3.02 2.91 31.10%
EPS -2.87 -0.88 -0.71 -0.52 -0.31 -1.48 -1.05 95.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0298 0.0438 0.0472 0.0497 0.0526 0.0522 0.0622 -38.74%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.34 0.40 0.315 0.28 0.34 0.28 0.30 -
P/RPS 2.02 2.83 2.46 2.32 3.17 2.40 2.66 -16.74%
P/EPS -3.08 -11.80 -11.41 -14.00 -29.31 -4.87 -7.40 -44.22%
EY -32.50 -8.48 -8.76 -7.14 -3.41 -20.54 -13.51 79.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 2.37 1.73 1.46 1.71 1.38 1.24 78.51%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.28 0.45 0.24 0.285 0.28 0.25 0.32 -
P/RPS 1.66 3.18 1.88 2.36 2.61 2.14 2.84 -30.06%
P/EPS -2.53 -13.27 -8.70 -14.25 -24.14 -4.35 -7.89 -53.11%
EY -39.46 -7.53 -11.50 -7.02 -4.14 -23.00 -12.67 113.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.67 1.32 1.48 1.41 1.24 1.33 49.80%

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