[ASDION] YoY TTM 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- -196.52%
YoY- -155.92%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 4,918 0 7,417 5,487 7,153 11,098 13,927 -15.32%
PBT -1,907 0 -3,598 -4,202 8,391 88 190 -
Tax -1 0 -67 -1 -134 -54 3 -
NP -1,908 0 -3,665 -4,203 8,257 34 193 -
-
NP to SH -1,851 0 -3,509 -4,076 7,289 363 439 -
-
Tax Rate - - - - 1.60% 61.36% -1.58% -
Total Cost 6,826 0 11,082 9,690 -1,104 11,064 13,734 -10.57%
-
Net Worth 5,029 6,801 15,921 18,525 17,663 12,254 9,951 -10.33%
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 5,029 6,801 15,921 18,525 17,663 12,254 9,951 -10.33%
NOSH 66,446 66,165 66,011 65,925 49,491 43,333 40,000 8.44%
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% 0.00% -49.41% -76.60% 115.43% 0.31% 1.39% -
ROE -36.80% 0.00% -22.04% -22.00% 41.27% 2.96% 4.41% -
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 7.40 0.00 11.24 8.32 14.45 25.61 34.82 -21.92%
EPS -2.79 0.00 -5.32 -6.18 14.73 0.84 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0757 0.1028 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 1.92 0.00 2.90 2.14 2.80 4.34 5.44 -15.33%
EPS -0.72 0.00 -1.37 -1.59 2.85 0.14 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0197 0.0266 0.0622 0.0724 0.069 0.0479 0.0389 -10.30%
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 3.92 0.00 2.67 4.09 2.01 2.03 1.41 17.75%
P/EPS -10.41 0.00 -5.64 -5.50 1.97 62.08 44.65 -
EY -9.61 0.00 -17.72 -18.18 50.79 1.61 2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 3.89 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 4.26 0.00 2.85 3.72 2.14 1.95 1.61 16.82%
P/EPS -11.31 0.00 -6.02 -5.01 2.10 59.69 51.03 -
EY -8.84 0.00 -16.61 -19.94 47.51 1.68 1.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.16 4.38 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