[ASDION] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -132.02%
YoY- 1.38%
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,617 4,917 9,390 5,579 4,522 4,901 8,165 -12.20%
PBT -1,979 -1,907 -2,377 -2,054 -2,128 8,352 86 -
Tax -7 -1 -26 -44 -2 -98 -11 -6.96%
NP -1,986 -1,908 -2,403 -2,098 -2,130 8,254 75 -
-
NP to SH -1,988 -1,851 -2,252 -2,007 -2,035 7,271 302 -
-
Tax Rate - - - - - 1.17% 12.79% -
Total Cost 5,603 6,825 11,793 7,677 6,652 -3,353 8,090 -5.70%
-
Net Worth 12,686 5,022 11,206 15,923 18,566 17,677 12,377 0.39%
Dividend
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 12,686 5,022 11,206 15,923 18,566 17,677 12,377 0.39%
NOSH 75,877 66,344 66,430 66,019 66,071 49,529 43,768 9.19%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -54.91% -38.80% -25.59% -37.61% -47.10% 168.41% 0.92% -
ROE -15.67% -36.86% -20.09% -12.60% -10.96% 41.13% 2.44% -
Per Share
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.77 7.41 14.14 8.45 6.84 9.90 18.66 -19.58%
EPS -2.62 -2.79 -3.39 -3.04 -3.08 14.68 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1672 0.0757 0.1687 0.2412 0.281 0.3569 0.2828 -8.05%
Adjusted Per Share Value based on latest NOSH - 66,011
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.71 0.96 1.84 1.09 0.89 0.96 1.60 -12.17%
EPS -0.39 -0.36 -0.44 -0.39 -0.40 1.42 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0248 0.0098 0.0219 0.0312 0.0364 0.0346 0.0242 0.39%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.405 0.29 0.40 0.30 0.34 0.29 0.52 -
P/RPS 8.50 3.91 2.83 3.55 4.97 2.93 2.79 19.48%
P/EPS -15.46 -10.39 -11.80 -9.87 -11.04 1.98 75.36 -
EY -6.47 -9.62 -8.48 -10.13 -9.06 50.62 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 3.83 2.37 1.24 1.21 0.81 1.84 4.47%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/02/14 28/02/13 29/02/12 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.42 0.315 0.45 0.32 0.31 0.31 0.50 -
P/RPS 8.81 4.25 3.18 3.79 4.53 3.13 2.68 20.94%
P/EPS -16.03 -11.29 -13.27 -10.53 -10.06 2.11 72.46 -
EY -6.24 -8.86 -7.53 -9.50 -9.94 47.35 1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 4.16 2.67 1.33 1.10 0.87 1.77 5.74%

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