[ASDION] QoQ Quarter Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -36.81%
YoY- -35.0%
Quarter Report
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,819 1,814 2,253 2,825 3,097 2,243 2,933 -27.29%
PBT -280 72 39 33 41 12 2 -
Tax -55 -8 -37 -5 0 -6 -43 17.84%
NP -335 64 2 28 41 6 -41 306.19%
-
NP to SH -334 18 18 91 144 67 61 -
-
Tax Rate - 11.11% 94.87% 15.15% 0.00% 50.00% 2,150.00% -
Total Cost 2,154 1,750 2,251 2,797 3,056 2,237 2,974 -19.36%
-
Net Worth 12,076 12,721 12,734 12,254 12,344 12,363 11,143 5.51%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 12,076 12,721 12,734 12,254 12,344 12,363 11,143 5.51%
NOSH 43,947 45,000 45,000 43,333 43,636 44,666 40,476 5.64%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -18.42% 3.53% 0.09% 0.99% 1.32% 0.27% -1.40% -
ROE -2.77% 0.14% 0.14% 0.74% 1.17% 0.54% 0.55% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.14 4.03 5.01 6.52 7.10 5.02 7.25 -31.19%
EPS -0.76 0.04 0.04 0.21 0.33 0.15 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2748 0.2827 0.283 0.2828 0.2829 0.2768 0.2753 -0.12%
Adjusted Per Share Value based on latest NOSH - 43,333
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.36 0.36 0.44 0.55 0.61 0.44 0.57 -26.40%
EPS -0.07 0.00 0.00 0.02 0.03 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0236 0.0249 0.0249 0.024 0.0242 0.0242 0.0218 5.43%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.38 0.50 0.48 0.52 0.52 0.54 0.60 -
P/RPS 9.18 12.40 9.59 7.98 7.33 10.75 8.28 7.12%
P/EPS -50.00 1,250.00 1,200.00 247.62 157.58 360.00 398.13 -
EY -2.00 0.08 0.08 0.40 0.63 0.28 0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.77 1.70 1.84 1.84 1.95 2.18 -26.29%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.28 0.42 0.50 0.50 0.49 0.47 0.55 -
P/RPS 6.76 10.42 9.99 7.67 6.90 9.36 7.59 -7.43%
P/EPS -36.84 1,050.00 1,250.00 238.10 148.48 313.33 364.95 -
EY -2.71 0.10 0.08 0.42 0.67 0.32 0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.49 1.77 1.77 1.73 1.70 2.00 -36.19%

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