[ASDION] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[ASDION] ASDION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -73.81%
YoY- -167.19%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 5,996 11,178 7,720 6,360 5,772 10,418 13,834 -12.51%
PBT -2,631 -7,840 -3,700 -3,670 6,261 125 172 -
Tax -1 -24 -75 -26 -47 -48 -56 -47.47%
NP -2,632 -7,864 -3,775 -3,696 6,214 77 116 -
-
NP to SH -2,578 -7,341 -3,798 -3,537 5,264 320 441 -
-
Tax Rate - - - - 0.75% 38.40% 32.56% -
Total Cost 8,628 19,042 11,495 10,056 -442 10,341 13,718 -7.14%
-
Net Worth 9,009 7,620 13,353 17,988 16,726 12,405 11,059 -3.22%
Dividend
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 9,009 7,620 13,353 17,988 16,726 12,405 11,059 -3.22%
NOSH 66,443 66,434 66,040 66,038 53,696 43,835 40,172 8.38%
Ratio Analysis
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -43.90% -70.35% -48.90% -58.11% 107.66% 0.74% 0.84% -
ROE -28.61% -96.34% -28.44% -19.66% 31.47% 2.58% 3.99% -
Per Share
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.02 16.83 11.69 9.63 10.75 23.77 34.44 -19.28%
EPS -3.88 -11.05 -5.75 -5.36 8.80 0.73 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1356 0.1147 0.2022 0.2724 0.3115 0.283 0.2753 -10.70%
Adjusted Per Share Value based on latest NOSH - 65,990
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.34 4.37 3.02 2.49 2.26 4.07 5.41 -12.54%
EPS -1.01 -2.87 -1.48 -1.38 2.06 0.13 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0352 0.0298 0.0522 0.0703 0.0654 0.0485 0.0432 -3.22%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 29/03/13 30/03/12 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.28 0.34 0.28 0.28 0.36 0.48 0.60 -
P/RPS 3.10 2.02 2.40 2.91 3.35 2.02 1.74 9.67%
P/EPS -7.22 -3.08 -4.87 -5.23 3.67 65.75 54.66 -
EY -13.86 -32.50 -20.54 -19.13 27.23 1.52 1.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.96 1.38 1.03 1.16 1.70 2.18 -0.90%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/05/13 31/05/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.31 0.28 0.25 0.09 0.40 0.50 0.55 -
P/RPS 3.44 1.66 2.14 0.93 3.72 2.10 1.60 13.02%
P/EPS -7.99 -2.53 -4.35 -1.68 4.08 68.49 50.10 -
EY -12.52 -39.46 -23.00 -59.51 24.51 1.46 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.44 1.24 0.33 1.28 1.77 2.00 2.18%

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