[ASDION] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[ASDION] ASDION BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 3621.26%
YoY- 1907.99%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 5,182 5,481 5,864 7,153 8,711 9,989 10,418 -37.24%
PBT 5,093 5,716 6,278 8,391 -136 185 125 1086.74%
Tax -33 -87 -95 -134 -105 -50 -48 -22.12%
NP 5,060 5,629 6,183 8,257 -241 135 77 1532.60%
-
NP to SH 4,223 4,740 5,230 7,289 -207 271 320 459.32%
-
Tax Rate 0.65% 1.52% 1.51% 1.60% - 27.03% 38.40% -
Total Cost 122 -148 -319 -1,104 8,952 9,854 10,341 -94.83%
-
Net Worth 19,243 20,256 21,598 17,663 12,076 12,721 12,734 31.71%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 19,243 20,256 21,598 17,663 12,076 12,721 12,734 31.71%
NOSH 65,968 66,478 66,051 49,491 43,947 45,000 45,000 29.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 97.65% 102.70% 105.44% 115.43% -2.77% 1.35% 0.74% -
ROE 21.95% 23.40% 24.21% 41.27% -1.71% 2.13% 2.51% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.86 8.24 8.88 14.45 19.82 22.20 23.15 -51.36%
EPS 6.40 7.13 7.92 14.73 -0.47 0.60 0.71 333.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2917 0.3047 0.327 0.3569 0.2748 0.2827 0.283 2.04%
Adjusted Per Share Value based on latest NOSH - 49,491
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.01 1.07 1.15 1.40 1.71 1.96 2.04 -37.44%
EPS 0.83 0.93 1.02 1.43 -0.04 0.05 0.06 477.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0377 0.0397 0.0423 0.0346 0.0236 0.0249 0.0249 31.88%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.37 0.33 0.36 0.29 0.38 0.50 0.48 -
P/RPS 4.71 4.00 4.06 2.01 1.92 2.25 2.07 73.08%
P/EPS 5.78 4.63 4.55 1.97 -80.68 83.03 67.50 -80.60%
EY 17.30 21.61 21.99 50.79 -1.24 1.20 1.48 415.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.08 1.10 0.81 1.38 1.77 1.70 -17.68%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.31 0.40 0.40 0.31 0.28 0.42 0.50 -
P/RPS 3.95 4.85 4.51 2.14 1.41 1.89 2.16 49.59%
P/EPS 4.84 5.61 5.05 2.10 -59.45 69.74 70.31 -83.23%
EY 20.65 17.83 19.80 47.51 -1.68 1.43 1.42 496.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.31 1.22 0.87 1.02 1.49 1.77 -28.97%

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