[ASDION] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[ASDION] ASDION BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -84.81%
YoY- -26.37%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 10,418 8,165 5,340 2,243 13,834 10,902 6,519 36.57%
PBT 125 86 53 12 172 170 144 -8.97%
Tax -48 -11 -6 -6 -56 -13 -8 229.11%
NP 77 75 47 6 116 157 136 -31.49%
-
NP to SH 320 302 211 67 441 380 241 20.74%
-
Tax Rate 38.40% 12.79% 11.32% 50.00% 32.56% 7.65% 5.56% -
Total Cost 10,341 8,090 5,293 2,237 13,718 10,745 6,383 37.81%
-
Net Worth 12,405 12,377 12,435 12,363 11,059 9,951 9,969 15.64%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 12,405 12,377 12,435 12,363 11,059 9,951 9,969 15.64%
NOSH 43,835 43,768 43,958 44,666 40,172 40,000 40,166 5.98%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.74% 0.92% 0.88% 0.27% 0.84% 1.44% 2.09% -
ROE 2.58% 2.44% 1.70% 0.54% 3.99% 3.82% 2.42% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 23.77 18.66 12.15 5.02 34.44 27.26 16.23 28.87%
EPS 0.73 0.69 0.48 0.15 1.10 0.95 0.60 13.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.283 0.2828 0.2829 0.2768 0.2753 0.2488 0.2482 9.11%
Adjusted Per Share Value based on latest NOSH - 44,666
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 4.07 3.19 2.09 0.88 5.41 4.26 2.55 36.45%
EPS 0.13 0.12 0.08 0.03 0.17 0.15 0.09 27.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0485 0.0484 0.0486 0.0483 0.0432 0.0389 0.039 15.59%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.48 0.52 0.52 0.54 0.60 0.49 0.50 -
P/RPS 2.02 2.79 4.28 10.75 1.74 1.80 3.08 -24.45%
P/EPS 65.75 75.36 108.33 360.00 54.66 51.58 83.33 -14.57%
EY 1.52 1.33 0.92 0.28 1.83 1.94 1.20 17.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.84 1.84 1.95 2.18 1.97 2.01 -10.53%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.50 0.50 0.49 0.47 0.55 0.56 0.52 -
P/RPS 2.10 2.68 4.03 9.36 1.60 2.05 3.20 -24.42%
P/EPS 68.49 72.46 102.08 313.33 50.10 58.95 86.67 -14.48%
EY 1.46 1.38 0.98 0.32 2.00 1.70 1.15 17.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.77 1.73 1.70 2.00 2.25 2.10 -10.74%

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