[ASDION] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[ASDION] ASDION BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -11.85%
YoY- -27.6%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 7,153 8,711 9,989 10,418 11,098 12,655 13,511 -34.48%
PBT 8,391 -136 185 125 88 80 119 1593.60%
Tax -134 -105 -50 -48 -54 -53 -56 78.61%
NP 8,257 -241 135 77 34 27 63 2457.39%
-
NP to SH 7,289 -207 271 320 363 412 418 568.95%
-
Tax Rate 1.60% - 27.03% 38.40% 61.36% 66.25% 47.06% -
Total Cost -1,104 8,952 9,854 10,341 11,064 12,628 13,448 -
-
Net Worth 17,663 12,076 12,721 12,734 12,254 12,344 12,363 26.76%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 17,663 12,076 12,721 12,734 12,254 12,344 12,363 26.76%
NOSH 49,491 43,947 45,000 45,000 43,333 43,636 44,666 7.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 115.43% -2.77% 1.35% 0.74% 0.31% 0.21% 0.47% -
ROE 41.27% -1.71% 2.13% 2.51% 2.96% 3.34% 3.38% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 14.45 19.82 22.20 23.15 25.61 29.00 30.25 -38.81%
EPS 14.73 -0.47 0.60 0.71 0.84 0.94 0.94 523.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3569 0.2748 0.2827 0.283 0.2828 0.2829 0.2768 18.40%
Adjusted Per Share Value based on latest NOSH - 45,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.80 3.40 3.90 4.07 4.34 4.94 5.28 -34.40%
EPS 2.85 -0.08 0.11 0.13 0.14 0.16 0.16 578.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.069 0.0472 0.0497 0.0498 0.0479 0.0482 0.0483 26.76%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.29 0.38 0.50 0.48 0.52 0.52 0.54 -
P/RPS 2.01 1.92 2.25 2.07 2.03 1.79 1.79 8.01%
P/EPS 1.97 -80.68 83.03 67.50 62.08 55.08 57.70 -89.41%
EY 50.79 -1.24 1.20 1.48 1.61 1.82 1.73 845.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.38 1.77 1.70 1.84 1.84 1.95 -44.23%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.31 0.28 0.42 0.50 0.50 0.49 0.47 -
P/RPS 2.14 1.41 1.89 2.16 1.95 1.69 1.55 23.91%
P/EPS 2.10 -59.45 69.74 70.31 59.69 51.90 50.22 -87.88%
EY 47.51 -1.68 1.43 1.42 1.68 1.93 1.99 724.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.02 1.49 1.77 1.77 1.73 1.70 -35.94%

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