[ASDION] YoY TTM Result on 31-Dec-2011 [#3]

Stock
[ASDION] ASDION BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 2,532 4,770 4,918 0 7,417 5,487 7,153 -15.29%
PBT -3,311 -2,634 -1,907 0 -3,598 -4,202 8,391 -
Tax 129 94 -1 0 -67 -1 -134 -
NP -3,182 -2,540 -1,908 0 -3,665 -4,203 8,257 -
-
NP to SH -3,295 -2,391 -1,851 0 -3,509 -4,076 7,289 -
-
Tax Rate - - - - - - 1.60% -
Total Cost 5,714 7,310 6,826 0 11,082 9,690 -1,104 -
-
Net Worth 24,017 13,914 5,029 6,801 15,921 18,525 17,663 5.03%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 24,017 13,914 5,029 6,801 15,921 18,525 17,663 5.03%
NOSH 111,917 83,218 66,446 66,165 66,011 65,925 49,491 13.93%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -125.67% -53.25% -38.80% 0.00% -49.41% -76.60% 115.43% -
ROE -13.72% -17.18% -36.80% 0.00% -22.04% -22.00% 41.27% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.26 5.73 7.40 0.00 11.24 8.32 14.45 -25.66%
EPS -2.94 -2.87 -2.79 0.00 -5.32 -6.18 14.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2146 0.1672 0.0757 0.1028 0.2412 0.281 0.3569 -7.81%
Adjusted Per Share Value based on latest NOSH - 66,165
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.99 1.86 1.92 0.00 2.90 2.14 2.80 -15.31%
EPS -1.29 -0.93 -0.72 0.00 -1.37 -1.59 2.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0938 0.0544 0.0197 0.0266 0.0622 0.0724 0.069 5.03%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/09/10 30/09/09 30/09/08 -
Price 0.48 0.405 0.29 0.40 0.30 0.34 0.29 -
P/RPS 21.22 7.07 3.92 0.00 2.67 4.09 2.01 45.76%
P/EPS -16.30 -14.10 -10.41 0.00 -5.64 -5.50 1.97 -
EY -6.13 -7.09 -9.61 0.00 -17.72 -18.18 50.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.42 3.83 3.89 1.24 1.21 0.81 17.65%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 30/11/10 30/11/09 28/11/08 -
Price 0.63 0.42 0.315 0.45 0.32 0.31 0.31 -
P/RPS 27.85 7.33 4.26 0.00 2.85 3.72 2.14 50.71%
P/EPS -21.40 -14.62 -11.31 0.00 -6.02 -5.01 2.10 -
EY -4.67 -6.84 -8.84 0.00 -16.61 -19.94 47.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 2.51 4.16 4.38 1.33 1.10 0.87 21.49%

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