[ASDION] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[ASDION] ASDION BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -15.31%
YoY- -35.17%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 5,864 7,153 8,711 9,989 10,418 11,098 12,655 -39.97%
PBT 6,278 8,391 -136 185 125 88 80 1708.89%
Tax -95 -134 -105 -50 -48 -54 -53 47.29%
NP 6,183 8,257 -241 135 77 34 27 3581.90%
-
NP to SH 5,230 7,289 -207 271 320 363 412 439.99%
-
Tax Rate 1.51% 1.60% - 27.03% 38.40% 61.36% 66.25% -
Total Cost -319 -1,104 8,952 9,854 10,341 11,064 12,628 -
-
Net Worth 21,598 17,663 12,076 12,721 12,734 12,254 12,344 44.95%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 21,598 17,663 12,076 12,721 12,734 12,254 12,344 44.95%
NOSH 66,051 49,491 43,947 45,000 45,000 43,333 43,636 31.66%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 105.44% 115.43% -2.77% 1.35% 0.74% 0.31% 0.21% -
ROE 24.21% 41.27% -1.71% 2.13% 2.51% 2.96% 3.34% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.88 14.45 19.82 22.20 23.15 25.61 29.00 -54.40%
EPS 7.92 14.73 -0.47 0.60 0.71 0.84 0.94 311.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.327 0.3569 0.2748 0.2827 0.283 0.2828 0.2829 10.09%
Adjusted Per Share Value based on latest NOSH - 45,000
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2.29 2.80 3.40 3.90 4.07 4.34 4.94 -39.96%
EPS 2.04 2.85 -0.08 0.11 0.13 0.14 0.16 441.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0844 0.069 0.0472 0.0497 0.0498 0.0479 0.0482 45.03%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.36 0.29 0.38 0.50 0.48 0.52 0.52 -
P/RPS 4.06 2.01 1.92 2.25 2.07 2.03 1.79 72.20%
P/EPS 4.55 1.97 -80.68 83.03 67.50 62.08 55.08 -80.88%
EY 21.99 50.79 -1.24 1.20 1.48 1.61 1.82 422.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.81 1.38 1.77 1.70 1.84 1.84 -28.92%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.40 0.31 0.28 0.42 0.50 0.50 0.49 -
P/RPS 4.51 2.14 1.41 1.89 2.16 1.95 1.69 91.82%
P/EPS 5.05 2.10 -59.45 69.74 70.31 59.69 51.90 -78.69%
EY 19.80 47.51 -1.68 1.43 1.42 1.68 1.93 368.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.87 1.02 1.49 1.77 1.77 1.73 -20.68%

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