[ASDION] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[ASDION] ASDION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 0.68%
YoY- 39.43%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 11,098 12,655 13,511 13,834 13,927 11,674 9,731 9.14%
PBT 88 80 119 171 190 315 374 -61.85%
Tax -54 -53 -56 -56 3 -33 -63 -9.75%
NP 34 27 63 115 193 282 311 -77.10%
-
NP to SH 363 412 418 442 439 404 356 1.30%
-
Tax Rate 61.36% 66.25% 47.06% 32.75% -1.58% 10.48% 16.84% -
Total Cost 11,064 12,628 13,448 13,719 13,734 11,392 9,420 11.30%
-
Net Worth 12,254 12,344 12,363 11,143 9,951 9,797 9,685 16.96%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 12,254 12,344 12,363 11,143 9,951 9,797 9,685 16.96%
NOSH 43,333 43,636 44,666 40,476 40,000 39,473 39,565 6.24%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.31% 0.21% 0.47% 0.83% 1.39% 2.42% 3.20% -
ROE 2.96% 3.34% 3.38% 3.97% 4.41% 4.12% 3.68% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 25.61 29.00 30.25 34.18 34.82 29.57 24.59 2.74%
EPS 0.84 0.94 0.94 1.09 1.10 1.02 0.90 -4.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2828 0.2829 0.2768 0.2753 0.2488 0.2482 0.2448 10.08%
Adjusted Per Share Value based on latest NOSH - 40,476
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.17 2.48 2.65 2.71 2.73 2.29 1.91 8.87%
EPS 0.07 0.08 0.08 0.09 0.09 0.08 0.07 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.024 0.0242 0.0242 0.0218 0.0195 0.0192 0.019 16.83%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.52 0.52 0.54 0.60 0.49 0.50 0.72 -
P/RPS 2.03 1.79 1.79 1.76 1.41 1.69 2.93 -21.68%
P/EPS 62.08 55.08 57.70 54.95 44.65 48.85 80.02 -15.55%
EY 1.61 1.82 1.73 1.82 2.24 2.05 1.25 18.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.84 1.95 2.18 1.97 2.01 2.94 -26.81%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 0.50 0.49 0.47 0.55 0.56 0.52 0.53 -
P/RPS 1.95 1.69 1.55 1.61 1.61 1.76 2.15 -6.29%
P/EPS 59.69 51.90 50.22 50.37 51.03 50.81 58.90 0.89%
EY 1.68 1.93 1.99 1.99 1.96 1.97 1.70 -0.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.73 1.70 2.00 2.25 2.10 2.17 -12.69%

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