[ASDION] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[ASDION] ASDION BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 43.13%
YoY- -20.53%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 5,579 4,522 4,901 8,165 10,902 5,947 3,338 8.93%
PBT -2,054 -2,128 8,352 86 170 363 479 -
Tax -44 -2 -98 -11 -13 -97 -477 -32.76%
NP -2,098 -2,130 8,254 75 157 266 2 -
-
NP to SH -2,007 -2,035 7,271 302 380 259 402 -
-
Tax Rate - - 1.17% 12.79% 7.65% 26.72% 99.58% -
Total Cost 7,677 6,652 -3,353 8,090 10,745 5,681 3,336 14.89%
-
Net Worth 15,923 18,566 17,677 12,377 9,951 8,786 3,694 27.55%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 15,923 18,566 17,677 12,377 9,951 8,786 3,694 27.55%
NOSH 66,019 66,071 49,529 43,768 40,000 39,846 21,382 20.66%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -37.61% -47.10% 168.41% 0.92% 1.44% 4.47% 0.06% -
ROE -12.60% -10.96% 41.13% 2.44% 3.82% 2.95% 10.88% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 8.45 6.84 9.90 18.66 27.26 14.92 15.61 -9.71%
EPS -3.04 -3.08 14.68 0.69 0.95 0.65 1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2412 0.281 0.3569 0.2828 0.2488 0.2205 0.1728 5.71%
Adjusted Per Share Value based on latest NOSH - 43,333
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 2.18 1.77 1.92 3.19 4.26 2.32 1.30 8.99%
EPS -0.78 -0.80 2.84 0.12 0.15 0.10 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0622 0.0725 0.0691 0.0484 0.0389 0.0343 0.0144 27.60%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.30 0.34 0.29 0.52 0.49 0.70 0.00 -
P/RPS 3.55 4.97 2.93 2.79 1.80 4.69 0.00 -
P/EPS -9.87 -11.04 1.98 75.36 51.58 107.69 0.00 -
EY -10.13 -9.06 50.62 1.33 1.94 0.93 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.21 0.81 1.84 1.97 3.17 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 12/01/05 -
Price 0.32 0.31 0.31 0.50 0.56 0.69 0.00 -
P/RPS 3.79 4.53 3.13 2.68 2.05 4.62 0.00 -
P/EPS -10.53 -10.06 2.11 72.46 58.95 106.15 0.00 -
EY -9.50 -9.94 47.35 1.38 1.70 0.94 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.10 0.87 1.77 2.25 3.13 0.00 -

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