[ASDION] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[ASDION] ASDION BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 8.66%
YoY- -32.15%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 12,655 13,511 13,834 13,927 11,674 9,731 8,973 25.84%
PBT 80 119 171 190 315 374 385 -65.01%
Tax -53 -56 -56 3 -33 -63 -80 -24.06%
NP 27 63 115 193 282 311 305 -80.22%
-
NP to SH 412 418 442 439 404 356 317 19.15%
-
Tax Rate 66.25% 47.06% 32.75% -1.58% 10.48% 16.84% 20.78% -
Total Cost 12,628 13,448 13,719 13,734 11,392 9,420 8,668 28.60%
-
Net Worth 12,344 12,363 11,143 9,951 9,797 9,685 9,125 22.38%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 12,344 12,363 11,143 9,951 9,797 9,685 9,125 22.38%
NOSH 43,636 44,666 40,476 40,000 39,473 39,565 38,666 8.41%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.21% 0.47% 0.83% 1.39% 2.42% 3.20% 3.40% -
ROE 3.34% 3.38% 3.97% 4.41% 4.12% 3.68% 3.47% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 29.00 30.25 34.18 34.82 29.57 24.59 23.21 16.05%
EPS 0.94 0.94 1.09 1.10 1.02 0.90 0.82 9.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2829 0.2768 0.2753 0.2488 0.2482 0.2448 0.236 12.88%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.48 2.65 2.71 2.73 2.29 1.91 1.76 25.76%
EPS 0.08 0.08 0.09 0.09 0.08 0.07 0.06 21.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.0242 0.0218 0.0195 0.0192 0.019 0.0179 22.33%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.52 0.54 0.60 0.49 0.50 0.72 0.68 -
P/RPS 1.79 1.79 1.76 1.41 1.69 2.93 2.93 -28.06%
P/EPS 55.08 57.70 54.95 44.65 48.85 80.02 82.94 -23.93%
EY 1.82 1.73 1.82 2.24 2.05 1.25 1.21 31.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.95 2.18 1.97 2.01 2.94 2.88 -25.88%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.49 0.47 0.55 0.56 0.52 0.53 0.68 -
P/RPS 1.69 1.55 1.61 1.61 1.76 2.15 2.93 -30.77%
P/EPS 51.90 50.22 50.37 51.03 50.81 58.90 82.94 -26.90%
EY 1.93 1.99 1.99 1.96 1.97 1.70 1.21 36.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.70 2.00 2.25 2.10 2.17 2.88 -28.87%

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