[ASDION] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[ASDION] ASDION BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 13.48%
YoY- -39.88%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 13,511 13,834 13,927 11,674 9,731 8,973 7,879 43.31%
PBT 119 171 190 315 374 385 861 -73.30%
Tax -56 -56 3 -33 -63 -80 -214 -59.12%
NP 63 115 193 282 311 305 647 -78.86%
-
NP to SH 418 442 439 404 356 317 647 -25.28%
-
Tax Rate 47.06% 32.75% -1.58% 10.48% 16.84% 20.78% 24.85% -
Total Cost 13,448 13,719 13,734 11,392 9,420 8,668 7,232 51.27%
-
Net Worth 12,363 11,143 9,951 9,797 9,685 9,125 8,904 24.48%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 12,363 11,143 9,951 9,797 9,685 9,125 8,904 24.48%
NOSH 44,666 40,476 40,000 39,473 39,565 38,666 40,384 6.95%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.47% 0.83% 1.39% 2.42% 3.20% 3.40% 8.21% -
ROE 3.38% 3.97% 4.41% 4.12% 3.68% 3.47% 7.27% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 30.25 34.18 34.82 29.57 24.59 23.21 19.51 33.99%
EPS 0.94 1.09 1.10 1.02 0.90 0.82 1.60 -29.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2768 0.2753 0.2488 0.2482 0.2448 0.236 0.2205 16.38%
Adjusted Per Share Value based on latest NOSH - 39,473
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 5.28 5.41 5.44 4.56 3.80 3.51 3.08 43.28%
EPS 0.16 0.17 0.17 0.16 0.14 0.12 0.25 -25.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0483 0.0435 0.0389 0.0383 0.0378 0.0357 0.0348 24.45%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.54 0.60 0.49 0.50 0.72 0.68 0.70 -
P/RPS 1.79 1.76 1.41 1.69 2.93 2.93 3.59 -37.14%
P/EPS 57.70 54.95 44.65 48.85 80.02 82.94 43.69 20.39%
EY 1.73 1.82 2.24 2.05 1.25 1.21 2.29 -17.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.18 1.97 2.01 2.94 2.88 3.17 -27.69%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.47 0.55 0.56 0.52 0.53 0.68 0.69 -
P/RPS 1.55 1.61 1.61 1.76 2.15 2.93 3.54 -42.36%
P/EPS 50.22 50.37 51.03 50.81 58.90 82.94 43.07 10.79%
EY 1.99 1.99 1.96 1.97 1.70 1.21 2.32 -9.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.00 2.25 2.10 2.17 2.88 3.13 -33.45%

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