[ASDION] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[ASDION] ASDION BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 47.07%
YoY- 0.85%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 7,720 7,438 7,308 7,000 6,360 6,029 5,900 19.57%
PBT -3,700 -2,738 -1,756 -1,852 -3,670 -2,837 -2,784 20.81%
Tax -75 -58 -86 -88 -26 -2 -2 1012.97%
NP -3,775 -2,797 -1,842 -1,940 -3,696 -2,840 -2,786 22.38%
-
NP to SH -3,798 -2,676 -1,730 -1,872 -3,537 -2,713 -2,646 27.16%
-
Tax Rate - - - - - - - -
Total Cost 11,495 10,235 9,150 8,940 10,056 8,869 8,686 20.47%
-
Net Worth 13,353 15,923 17,035 17,395 17,988 18,566 19,295 -21.70%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 13,353 15,923 17,035 17,395 17,988 18,566 19,295 -21.70%
NOSH 66,040 66,019 66,030 65,915 66,038 66,071 66,150 -0.11%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -48.90% -37.61% -25.21% -27.71% -58.11% -47.10% -47.22% -
ROE -28.44% -16.80% -10.16% -10.76% -19.66% -14.61% -13.71% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.69 11.27 11.07 10.62 9.63 9.13 8.92 19.69%
EPS -5.75 -4.05 -2.62 -2.84 -5.36 -4.11 -4.00 27.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2022 0.2412 0.258 0.2639 0.2724 0.281 0.2917 -21.62%
Adjusted Per Share Value based on latest NOSH - 65,915
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.02 2.91 2.86 2.74 2.49 2.36 2.31 19.50%
EPS -1.48 -1.05 -0.68 -0.73 -1.38 -1.06 -1.03 27.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0522 0.0622 0.0666 0.068 0.0703 0.0725 0.0754 -21.68%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.28 0.30 0.31 0.32 0.28 0.34 0.37 -
P/RPS 2.40 2.66 2.80 3.01 2.91 3.73 4.15 -30.51%
P/EPS -4.87 -7.40 -11.83 -11.27 -5.23 -8.28 -9.25 -34.72%
EY -20.54 -13.51 -8.45 -8.88 -19.13 -12.08 -10.81 53.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.24 1.20 1.21 1.03 1.21 1.27 5.67%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 27/08/09 -
Price 0.25 0.32 0.28 0.31 0.09 0.31 0.31 -
P/RPS 2.14 2.84 2.53 2.92 0.93 3.40 3.48 -27.62%
P/EPS -4.35 -7.89 -10.69 -10.92 -1.68 -7.55 -7.75 -31.88%
EY -23.00 -12.67 -9.36 -9.16 -59.51 -13.25 -12.90 46.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.33 1.09 1.17 0.33 1.10 1.06 10.99%

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