[ASDION] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[ASDION] ASDION BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -20.53%
YoY- -27.44%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 6,534 7,268 7,256 10,418 10,886 10,680 8,972 -19.00%
PBT 11,136 -416 288 125 114 106 48 3638.37%
Tax -130 -126 -32 -48 -14 -12 -24 207.48%
NP 11,005 -542 256 77 100 94 24 5780.37%
-
NP to SH 9,694 -632 72 320 402 422 268 986.60%
-
Tax Rate 1.17% - 11.11% 38.40% 12.28% 11.32% 50.00% -
Total Cost -4,470 7,810 7,000 10,341 10,786 10,586 8,948 -
-
Net Worth 17,677 12,060 12,721 12,405 12,377 12,435 12,363 26.83%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 17,677 12,060 12,721 12,405 12,377 12,435 12,363 26.83%
NOSH 49,529 43,888 45,000 43,835 43,768 43,958 44,666 7.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 168.41% -7.46% 3.53% 0.74% 0.92% 0.88% 0.27% -
ROE 54.84% -5.24% 0.57% 2.58% 3.25% 3.39% 2.17% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 13.19 16.56 16.12 23.77 24.87 24.30 20.09 -24.40%
EPS 19.57 -1.44 0.16 0.73 0.92 0.96 0.60 914.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3569 0.2748 0.2827 0.283 0.2828 0.2829 0.2768 18.40%
Adjusted Per Share Value based on latest NOSH - 45,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.55 2.84 2.84 4.07 4.25 4.17 3.51 -19.13%
EPS 3.79 -0.25 0.03 0.13 0.16 0.16 0.10 1020.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0691 0.0471 0.0497 0.0485 0.0484 0.0486 0.0483 26.88%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.29 0.38 0.50 0.48 0.52 0.52 0.54 -
P/RPS 2.20 2.29 3.10 2.02 2.09 2.14 2.69 -12.51%
P/EPS 1.48 -26.39 312.50 65.75 56.52 54.17 90.00 -93.48%
EY 67.49 -3.79 0.32 1.52 1.77 1.85 1.11 1434.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.38 1.77 1.70 1.84 1.84 1.95 -44.23%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.31 0.28 0.42 0.50 0.50 0.49 0.47 -
P/RPS 2.35 1.69 2.60 2.10 2.01 2.02 2.34 0.28%
P/EPS 1.58 -19.44 262.50 68.49 54.35 51.04 78.33 -92.53%
EY 63.14 -5.14 0.38 1.46 1.84 1.96 1.28 1235.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.02 1.49 1.77 1.77 1.73 1.70 -35.94%

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