[ASDION] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[ASDION] ASDION BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 5.12%
YoY- 46.72%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 10,680 8,972 13,834 14,536 13,038 10,264 8,825 13.60%
PBT 106 48 172 226 288 256 418 -60.03%
Tax -12 -24 -56 -17 -16 -24 -114 -77.79%
NP 94 24 116 209 272 232 304 -54.37%
-
NP to SH 422 268 441 506 482 364 324 19.32%
-
Tax Rate 11.32% 50.00% 32.56% 7.52% 5.56% 9.38% 27.27% -
Total Cost 10,586 8,948 13,718 14,326 12,766 10,032 8,521 15.61%
-
Net Worth 12,435 12,363 11,059 9,951 9,969 9,685 9,272 21.67%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 12,435 12,363 11,059 9,951 9,969 9,685 9,272 21.67%
NOSH 43,958 44,666 40,172 39,999 40,166 39,565 39,624 7.18%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.88% 0.27% 0.84% 1.44% 2.09% 2.26% 3.44% -
ROE 3.39% 2.17% 3.99% 5.09% 4.83% 3.76% 3.49% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 24.30 20.09 34.44 36.34 32.46 25.94 22.27 6.00%
EPS 0.96 0.60 1.10 1.27 1.20 0.92 0.81 12.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2829 0.2768 0.2753 0.2488 0.2482 0.2448 0.234 13.52%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.17 3.51 5.41 5.68 5.09 4.01 3.45 13.50%
EPS 0.16 0.10 0.17 0.20 0.19 0.14 0.13 14.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0486 0.0483 0.0432 0.0389 0.039 0.0378 0.0362 21.76%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.52 0.54 0.60 0.49 0.50 0.72 0.68 -
P/RPS 2.14 2.69 1.74 1.35 1.54 2.78 3.05 -21.09%
P/EPS 54.17 90.00 54.66 38.68 41.67 78.26 83.16 -24.91%
EY 1.85 1.11 1.83 2.59 2.40 1.28 1.20 33.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.95 2.18 1.97 2.01 2.94 2.91 -26.39%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.49 0.47 0.55 0.56 0.52 0.53 0.68 -
P/RPS 2.02 2.34 1.60 1.54 1.60 2.04 3.05 -24.07%
P/EPS 51.04 78.33 50.10 44.21 43.33 57.61 83.16 -27.84%
EY 1.96 1.28 2.00 2.26 2.31 1.74 1.20 38.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.70 2.00 2.25 2.10 2.17 2.91 -29.36%

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