[ASDION] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[ASDION] ASDION BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 114.93%
YoY- -4.0%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,814 2,253 2,825 3,097 2,243 2,933 4,382 -44.42%
PBT 72 39 33 41 12 2 25 102.29%
Tax -8 -37 -5 0 -6 -43 -4 58.67%
NP 64 2 28 41 6 -41 21 110.06%
-
NP to SH 18 18 91 144 67 61 140 -74.49%
-
Tax Rate 11.11% 94.87% 15.15% 0.00% 50.00% 2,150.00% 16.00% -
Total Cost 1,750 2,251 2,797 3,056 2,237 2,974 4,361 -45.56%
-
Net Worth 12,721 12,734 12,254 12,344 12,363 11,143 9,951 17.77%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 12,721 12,734 12,254 12,344 12,363 11,143 9,951 17.77%
NOSH 45,000 45,000 43,333 43,636 44,666 40,476 40,000 8.16%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.53% 0.09% 0.99% 1.32% 0.27% -1.40% 0.48% -
ROE 0.14% 0.14% 0.74% 1.17% 0.54% 0.55% 1.41% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.03 5.01 6.52 7.10 5.02 7.25 10.96 -48.64%
EPS 0.04 0.04 0.21 0.33 0.15 0.15 0.35 -76.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2827 0.283 0.2828 0.2829 0.2768 0.2753 0.2488 8.88%
Adjusted Per Share Value based on latest NOSH - 43,636
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.71 0.88 1.10 1.21 0.88 1.15 1.71 -44.31%
EPS 0.01 0.01 0.04 0.06 0.03 0.02 0.05 -65.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0497 0.0498 0.0479 0.0482 0.0483 0.0435 0.0389 17.72%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.50 0.48 0.52 0.52 0.54 0.60 0.49 -
P/RPS 12.40 9.59 7.98 7.33 10.75 8.28 4.47 97.30%
P/EPS 1,250.00 1,200.00 247.62 157.58 360.00 398.13 140.00 329.80%
EY 0.08 0.08 0.40 0.63 0.28 0.25 0.71 -76.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.70 1.84 1.84 1.95 2.18 1.97 -6.88%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.42 0.50 0.50 0.49 0.47 0.55 0.56 -
P/RPS 10.42 9.99 7.67 6.90 9.36 7.59 5.11 60.73%
P/EPS 1,050.00 1,250.00 238.10 148.48 313.33 364.95 160.00 250.11%
EY 0.10 0.08 0.42 0.67 0.32 0.27 0.63 -70.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.77 1.77 1.73 1.70 2.00 2.25 -24.00%

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