[ASDION] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[ASDION] ASDION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -110.96%
YoY- 26.41%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,926 1,904 1,750 1,837 1,572 1,520 1,431 21.88%
PBT -1,177 -415 -463 -1,543 -735 -903 -490 79.26%
Tax 0 -21 -22 -24 -2 -1 0 -
NP -1,177 -436 -485 -1,567 -737 -904 -490 79.26%
-
NP to SH -1,142 -397 -468 -1,502 -712 -851 -472 80.12%
-
Tax Rate - - - - - - - -
Total Cost 3,103 2,340 2,235 3,404 2,309 2,424 1,921 37.62%
-
Net Worth 15,921 17,070 17,395 17,190 18,525 19,243 20,256 -14.81%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 15,921 17,070 17,395 17,190 18,525 19,243 20,256 -14.81%
NOSH 66,011 66,166 65,915 65,990 65,925 65,968 66,478 -0.46%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -61.11% -22.90% -27.71% -85.30% -46.88% -59.47% -34.24% -
ROE -7.17% -2.33% -2.69% -8.74% -3.84% -4.42% -2.33% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.92 2.88 2.65 2.78 2.38 2.30 2.15 22.61%
EPS -1.73 -0.60 -0.71 -2.28 -1.08 -1.29 -0.71 80.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2412 0.258 0.2639 0.2605 0.281 0.2917 0.3047 -14.41%
Adjusted Per Share Value based on latest NOSH - 65,990
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.75 0.74 0.68 0.72 0.61 0.59 0.56 21.48%
EPS -0.45 -0.16 -0.18 -0.59 -0.28 -0.33 -0.18 84.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0622 0.0667 0.068 0.0672 0.0724 0.0752 0.0792 -14.86%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.30 0.31 0.32 0.28 0.34 0.37 0.33 -
P/RPS 10.28 10.77 12.05 10.06 14.26 16.06 15.33 -23.36%
P/EPS -17.34 -51.67 -45.07 -12.30 -31.48 -28.68 -46.48 -48.14%
EY -5.77 -1.94 -2.22 -8.13 -3.18 -3.49 -2.15 93.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.20 1.21 1.07 1.21 1.27 1.08 9.63%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 27/08/09 28/05/09 -
Price 0.32 0.28 0.31 0.09 0.31 0.31 0.40 -
P/RPS 10.97 9.73 11.68 3.23 13.00 13.45 18.58 -29.59%
P/EPS -18.50 -46.67 -43.66 -3.95 -28.70 -24.03 -56.34 -52.37%
EY -5.41 -2.14 -2.29 -25.29 -3.48 -4.16 -1.78 109.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.09 1.17 0.35 1.10 1.06 1.31 1.01%

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