[ASDION] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[ASDION] ASDION BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 12.35%
YoY- 75.0%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 13,834 14,536 13,038 10,264 8,825 7,929 7,636 48.45%
PBT 172 226 288 256 418 484 426 -45.28%
Tax -56 -17 -16 -24 -114 -129 -118 -39.07%
NP 116 209 272 232 304 354 308 -47.75%
-
NP to SH 441 506 482 364 324 345 308 26.95%
-
Tax Rate 32.56% 7.52% 5.56% 9.38% 27.27% 26.65% 27.70% -
Total Cost 13,718 14,326 12,766 10,032 8,521 7,574 7,328 51.71%
-
Net Worth 11,059 9,951 9,969 9,685 9,272 8,786 8,754 16.81%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 11,059 9,951 9,969 9,685 9,272 8,786 8,754 16.81%
NOSH 40,172 39,999 40,166 39,565 39,624 39,846 39,487 1.15%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.84% 1.44% 2.09% 2.26% 3.44% 4.47% 4.03% -
ROE 3.99% 5.09% 4.83% 3.76% 3.49% 3.93% 3.52% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 34.44 36.34 32.46 25.94 22.27 19.90 19.34 46.76%
EPS 1.10 1.27 1.20 0.92 0.81 0.87 0.78 25.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2753 0.2488 0.2482 0.2448 0.234 0.2205 0.2217 15.48%
Adjusted Per Share Value based on latest NOSH - 39,565
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.41 5.68 5.09 4.01 3.45 3.10 2.98 48.65%
EPS 0.17 0.20 0.19 0.14 0.13 0.13 0.12 26.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0432 0.0389 0.039 0.0378 0.0362 0.0343 0.0342 16.80%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.60 0.49 0.50 0.72 0.68 0.70 0.70 -
P/RPS 1.74 1.35 1.54 2.78 3.05 3.52 3.62 -38.55%
P/EPS 54.66 38.68 41.67 78.26 83.16 80.77 89.74 -28.08%
EY 1.83 2.59 2.40 1.28 1.20 1.24 1.11 39.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.97 2.01 2.94 2.91 3.17 3.16 -21.87%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 0.55 0.56 0.52 0.53 0.68 0.69 0.71 -
P/RPS 1.60 1.54 1.60 2.04 3.05 3.47 3.67 -42.41%
P/EPS 50.10 44.21 43.33 57.61 83.16 79.62 91.03 -32.76%
EY 2.00 2.26 2.31 1.74 1.20 1.26 1.10 48.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.25 2.10 2.17 2.91 3.13 3.20 -26.83%

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