[ASDION] YoY Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[ASDION] ASDION BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -38.38%
YoY- 31.64%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 2,608 4,712 7,468 8,482 7,308 5,900 7,268 -15.11%
PBT 2,168 -2,554 -2,182 -1,962 -1,756 -2,784 -416 -
Tax -4,344 -14 0 -1 -86 -2 -126 76.12%
NP -2,176 -2,568 -2,182 -1,964 -1,842 -2,786 -542 24.88%
-
NP to SH -2,176 -2,526 -2,094 -1,829 -1,730 -2,646 -632 21.85%
-
Tax Rate 200.37% - - - - - - -
Total Cost 4,784 7,280 9,650 10,446 9,150 8,686 7,810 -7.53%
-
Net Worth 25,193 12,637 5,811 12,076 17,035 19,295 12,060 12.49%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 25,193 12,637 5,811 12,076 17,035 19,295 12,060 12.49%
NOSH 113,333 71,761 66,265 66,280 66,030 66,150 43,888 16.37%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -83.44% -54.50% -29.22% -23.15% -25.21% -47.22% -7.46% -
ROE -8.64% -19.99% -36.03% -15.15% -10.16% -13.71% -5.24% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 2.30 6.57 11.27 12.80 11.07 8.92 16.56 -27.06%
EPS -1.92 -3.52 -3.16 -2.76 -2.62 -4.00 -1.44 4.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2223 0.1761 0.0877 0.1822 0.258 0.2917 0.2748 -3.33%
Adjusted Per Share Value based on latest NOSH - 66,448
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1.02 1.84 2.92 3.31 2.86 2.31 2.84 -15.10%
EPS -0.85 -0.99 -0.82 -0.71 -0.68 -1.03 -0.25 21.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0984 0.0494 0.0227 0.0472 0.0666 0.0754 0.0471 12.50%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 -
Price 0.40 0.395 0.31 0.315 0.31 0.37 0.38 -
P/RPS 17.38 6.02 2.75 2.46 2.80 4.15 2.29 38.26%
P/EPS -20.83 -11.22 -9.81 -11.41 -11.83 -9.25 -26.39 -3.71%
EY -4.80 -8.91 -10.19 -8.76 -8.45 -10.81 -3.79 3.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.24 3.53 1.73 1.20 1.27 1.38 4.33%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/08/10 27/08/09 29/08/08 -
Price 0.35 0.46 0.29 0.24 0.28 0.31 0.28 -
P/RPS 15.21 7.01 2.57 1.88 2.53 3.48 1.69 42.08%
P/EPS -18.23 -13.07 -9.18 -8.70 -10.69 -7.75 -19.44 -1.02%
EY -5.49 -7.65 -10.90 -11.50 -9.36 -12.90 -5.14 1.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 2.61 3.31 1.32 1.09 1.06 1.02 7.13%

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