[ASDION] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -2.54%
YoY- -127.99%
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 7,308 7,000 6,360 6,029 5,900 5,724 5,772 17.08%
PBT -1,756 -1,852 -3,670 -2,837 -2,784 -1,960 6,261 -
Tax -86 -88 -26 -2 -2 0 -47 49.76%
NP -1,842 -1,940 -3,696 -2,840 -2,786 -1,960 6,214 -
-
NP to SH -1,730 -1,872 -3,537 -2,713 -2,646 -1,888 5,264 -
-
Tax Rate - - - - - - 0.75% -
Total Cost 9,150 8,940 10,056 8,869 8,686 7,684 -442 -
-
Net Worth 17,035 17,395 17,988 18,566 19,295 20,256 16,726 1.23%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 17,035 17,395 17,988 18,566 19,295 20,256 16,726 1.23%
NOSH 66,030 65,915 66,038 66,071 66,150 66,478 53,696 14.82%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -25.21% -27.71% -58.11% -47.10% -47.22% -34.24% 107.66% -
ROE -10.16% -10.76% -19.66% -14.61% -13.71% -9.32% 31.47% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.07 10.62 9.63 9.13 8.92 8.61 10.75 1.98%
EPS -2.62 -2.84 -5.36 -4.11 -4.00 -2.84 8.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.258 0.2639 0.2724 0.281 0.2917 0.3047 0.3115 -11.83%
Adjusted Per Share Value based on latest NOSH - 65,925
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.43 1.37 1.25 1.18 1.16 1.12 1.13 17.04%
EPS -0.34 -0.37 -0.69 -0.53 -0.52 -0.37 1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0334 0.0341 0.0352 0.0364 0.0378 0.0397 0.0328 1.21%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.31 0.32 0.28 0.34 0.37 0.33 0.36 -
P/RPS 2.80 3.01 2.91 3.73 4.15 3.83 3.35 -11.29%
P/EPS -11.83 -11.27 -5.23 -8.28 -9.25 -11.62 3.67 -
EY -8.45 -8.88 -19.13 -12.08 -10.81 -8.61 27.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.21 1.03 1.21 1.27 1.08 1.16 2.29%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 27/08/09 28/05/09 27/02/09 -
Price 0.28 0.31 0.09 0.31 0.31 0.40 0.40 -
P/RPS 2.53 2.92 0.93 3.40 3.48 4.65 3.72 -22.71%
P/EPS -10.69 -10.92 -1.68 -7.55 -7.75 -14.08 4.08 -
EY -9.36 -9.16 -59.51 -13.25 -12.90 -7.10 24.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.17 0.33 1.10 1.06 1.31 1.28 -10.18%

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