[ASDION] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[ASDION] ASDION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 16.05%
YoY- 36.11%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 8,165 5,340 2,243 13,834 10,902 6,519 2,566 116.18%
PBT 86 53 12 172 170 144 64 21.74%
Tax -11 -6 -6 -56 -13 -8 -6 49.73%
NP 75 47 6 116 157 136 58 18.67%
-
NP to SH 302 211 67 441 380 241 91 122.32%
-
Tax Rate 12.79% 11.32% 50.00% 32.56% 7.65% 5.56% 9.38% -
Total Cost 8,090 5,293 2,237 13,718 10,745 6,383 2,508 118.15%
-
Net Worth 12,377 12,435 12,363 11,059 9,951 9,969 9,685 17.74%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 12,377 12,435 12,363 11,059 9,951 9,969 9,685 17.74%
NOSH 43,768 43,958 44,666 40,172 40,000 40,166 39,565 6.95%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.92% 0.88% 0.27% 0.84% 1.44% 2.09% 2.26% -
ROE 2.44% 1.70% 0.54% 3.99% 3.82% 2.42% 0.94% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 18.66 12.15 5.02 34.44 27.26 16.23 6.49 102.06%
EPS 0.69 0.48 0.15 1.10 0.95 0.60 0.23 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2828 0.2829 0.2768 0.2753 0.2488 0.2482 0.2448 10.08%
Adjusted Per Share Value based on latest NOSH - 40,476
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.19 2.09 0.88 5.41 4.26 2.55 1.00 116.54%
EPS 0.12 0.08 0.03 0.17 0.15 0.09 0.04 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0484 0.0486 0.0483 0.0432 0.0389 0.039 0.0378 17.89%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.52 0.52 0.54 0.60 0.49 0.50 0.72 -
P/RPS 2.79 4.28 10.75 1.74 1.80 3.08 11.10 -60.13%
P/EPS 75.36 108.33 360.00 54.66 51.58 83.33 313.04 -61.26%
EY 1.33 0.92 0.28 1.83 1.94 1.20 0.32 158.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.84 1.95 2.18 1.97 2.01 2.94 -26.81%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 0.50 0.49 0.47 0.55 0.56 0.52 0.53 -
P/RPS 2.68 4.03 9.36 1.60 2.05 3.20 8.17 -52.40%
P/EPS 72.46 102.08 313.33 50.10 58.95 86.67 230.43 -53.72%
EY 1.38 0.98 0.32 2.00 1.70 1.15 0.43 117.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.73 1.70 2.00 2.25 2.10 2.17 -12.69%

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