[ASDION] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[ASDION] ASDION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -30.36%
YoY- -167.19%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 7,438 7,308 7,000 6,360 6,029 5,900 5,724 19.06%
PBT -2,738 -1,756 -1,852 -3,670 -2,837 -2,784 -1,960 24.93%
Tax -58 -86 -88 -26 -2 -2 0 -
NP -2,797 -1,842 -1,940 -3,696 -2,840 -2,786 -1,960 26.72%
-
NP to SH -2,676 -1,730 -1,872 -3,537 -2,713 -2,646 -1,888 26.15%
-
Tax Rate - - - - - - - -
Total Cost 10,235 9,150 8,940 10,056 8,869 8,686 7,684 21.03%
-
Net Worth 15,923 17,035 17,395 17,988 18,566 19,295 20,256 -14.81%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 15,923 17,035 17,395 17,988 18,566 19,295 20,256 -14.81%
NOSH 66,019 66,030 65,915 66,038 66,071 66,150 66,478 -0.46%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -37.61% -25.21% -27.71% -58.11% -47.10% -47.22% -34.24% -
ROE -16.80% -10.16% -10.76% -19.66% -14.61% -13.71% -9.32% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.27 11.07 10.62 9.63 9.13 8.92 8.61 19.63%
EPS -4.05 -2.62 -2.84 -5.36 -4.11 -4.00 -2.84 26.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2412 0.258 0.2639 0.2724 0.281 0.2917 0.3047 -14.41%
Adjusted Per Share Value based on latest NOSH - 65,990
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.46 1.43 1.37 1.25 1.18 1.16 1.12 19.31%
EPS -0.52 -0.34 -0.37 -0.69 -0.53 -0.52 -0.37 25.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0312 0.0334 0.0341 0.0352 0.0364 0.0378 0.0397 -14.82%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.30 0.31 0.32 0.28 0.34 0.37 0.33 -
P/RPS 2.66 2.80 3.01 2.91 3.73 4.15 3.83 -21.55%
P/EPS -7.40 -11.83 -11.27 -5.23 -8.28 -9.25 -11.62 -25.95%
EY -13.51 -8.45 -8.88 -19.13 -12.08 -10.81 -8.61 34.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.20 1.21 1.03 1.21 1.27 1.08 9.63%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 27/08/09 28/05/09 -
Price 0.32 0.28 0.31 0.09 0.31 0.31 0.40 -
P/RPS 2.84 2.53 2.92 0.93 3.40 3.48 4.65 -27.99%
P/EPS -7.89 -10.69 -10.92 -1.68 -7.55 -7.75 -14.08 -32.00%
EY -12.67 -9.36 -9.16 -59.51 -13.25 -12.90 -7.10 47.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.09 1.17 0.33 1.10 1.06 1.31 1.01%

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