[ASDION] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ASDION] ASDION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -2.54%
YoY- -127.99%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 6,556 9,390 7,438 6,029 6,534 10,886 14,536 -11.94%
PBT -2,542 -2,377 -2,738 -2,837 11,136 114 226 -
Tax -1 -26 -58 -2 -130 -14 -17 -36.41%
NP -2,544 -2,403 -2,797 -2,840 11,005 100 209 -
-
NP to SH -2,468 -2,252 -2,676 -2,713 9,694 402 506 -
-
Tax Rate - - - - 1.17% 12.28% 7.52% -
Total Cost 9,100 11,793 10,235 8,869 -4,470 10,786 14,326 -6.99%
-
Net Worth 5,022 11,206 15,923 18,566 17,677 12,377 9,951 -10.35%
Dividend
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 5,022 11,206 15,923 18,566 17,677 12,377 9,951 -10.35%
NOSH 66,344 66,430 66,019 66,071 49,529 43,768 39,999 8.42%
Ratio Analysis
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -38.80% -25.59% -37.61% -47.10% 168.41% 0.92% 1.44% -
ROE -49.14% -20.09% -16.80% -14.61% 54.84% 3.25% 5.09% -
Per Share
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.88 14.14 11.27 9.13 13.19 24.87 36.34 -18.79%
EPS -3.72 -3.39 -4.05 -4.11 19.57 0.92 1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0757 0.1687 0.2412 0.281 0.3569 0.2828 0.2488 -17.31%
Adjusted Per Share Value based on latest NOSH - 65,925
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.56 3.67 2.91 2.36 2.55 4.25 5.68 -11.95%
EPS -0.96 -0.88 -1.05 -1.06 3.79 0.16 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0196 0.0438 0.0622 0.0725 0.0691 0.0484 0.0389 -10.37%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/12 30/12/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.29 0.40 0.30 0.34 0.29 0.52 0.49 -
P/RPS 2.93 2.83 2.66 3.73 2.20 2.09 1.35 13.18%
P/EPS -7.80 -11.80 -7.40 -8.28 1.48 56.52 38.68 -
EY -12.83 -8.48 -13.51 -12.08 67.49 1.77 2.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 2.37 1.24 1.21 0.81 1.84 1.97 11.20%
Price Multiplier on Announcement Date
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/02/13 29/02/12 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.315 0.45 0.32 0.31 0.31 0.50 0.56 -
P/RPS 3.19 3.18 2.84 3.40 2.35 2.01 1.54 12.34%
P/EPS -8.47 -13.27 -7.89 -7.55 1.58 54.35 44.21 -
EY -11.81 -7.53 -12.67 -13.25 63.14 1.84 2.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.16 2.67 1.33 1.10 0.87 1.77 2.25 10.32%

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