[ASDION] YoY TTM Result on 31-Mar-2006 [#1]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	5,481	9,989	13,511	9,731	5,024	2.19%
YoY %	-45.13%	-26.07%	38.84%	93.69%	-	-
Horiz. %	109.10%	198.83%	268.93%	193.69%	100.00%	-
PBT	5,716	185	119	374	735	66.93%
YoY %	2,989.73%	55.46%	-68.18%	-49.12%	-	-
Horiz. %	777.69%	25.17%	16.19%	50.88%	100.00%	-
Tax	-87	-50	-56	-63	-165	-14.77%
YoY %	-74.00%	10.71%	11.11%	61.82%	-	-
Horiz. %	52.73%	30.30%	33.94%	38.18%	100.00%	-
NP	5,629	135	63	311	570	77.20%
YoY %	4,069.63%	114.29%	-79.74%	-45.44%	-	-
Horiz. %	987.54%	23.68%	11.05%	54.56%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	4,740	271	418	356	570	69.75%
YoY %	1,649.08%	-35.17%	17.42%	-37.54%	-	-
Horiz. %	831.58%	47.54%	73.33%	62.46%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	1.52%	27.03%	47.06%	16.84%	22.45%	-
YoY %	-94.38%	-42.56%	179.45%	-24.99%	-	-
Horiz. %	6.77%	120.40%	209.62%	75.01%	100.00%	-
Total Cost	-148	9,854	13,448	9,420	4,454	-
YoY %	-101.50%	-26.73%	42.76%	111.50%	-	-
Horiz. %	-3.32%	221.24%	301.93%	211.50%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	20,256	12,721	12,363	9,685	8,940	22.67%
YoY %	59.23%	2.90%	27.65%	8.33%	-	-
Horiz. %	226.58%	142.29%	138.29%	108.33%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	20,256	12,721	12,363	9,685	8,940	22.67%
YoY %	59.23%	2.90%	27.65%	8.33%	-	-
Horiz. %	226.58%	142.29%	138.29%	108.33%	100.00%	-
NOSH	66,478	45,000	44,666	39,565	40,000	13.53%
YoY %	47.73%	0.75%	12.89%	-1.09%	-	-
Horiz. %	166.19%	112.50%	111.66%	98.91%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	102.70%	1.35%	0.47%	3.20%	11.35%	-
YoY %	7,507.41%	187.23%	-85.31%	-71.81%	-	-
Horiz. %	904.85%	11.89%	4.14%	28.19%	100.00%	-
ROE	23.40%	2.13%	3.38%	3.68%	6.38%	-
YoY %	998.59%	-36.98%	-8.15%	-42.32%	-	-
Horiz. %	366.77%	33.39%	52.98%	57.68%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	8.24	22.20	30.25	24.59	12.56	-9.99%
YoY %	-62.88%	-26.61%	23.02%	95.78%	-	-
Horiz. %	65.61%	176.75%	240.84%	195.78%	100.00%	-
EPS	7.13	0.60	0.94	0.90	1.43	49.38%
YoY %	1,088.33%	-36.17%	4.44%	-37.06%	-	-
Horiz. %	498.60%	41.96%	65.73%	62.94%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.3047	0.2827	0.2768	0.2448	0.2235	8.05%
YoY %	7.78%	2.13%	13.07%	9.53%	-	-
Horiz. %	136.33%	126.49%	123.85%	109.53%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 39,565
RPS	2.14	3.90	5.28	3.80	1.96	2.21%
YoY %	-45.13%	-26.14%	38.95%	93.88%	-	-
Horiz. %	109.18%	198.98%	269.39%	193.88%	100.00%	-
EPS	1.85	0.11	0.16	0.14	0.22	70.22%
YoY %	1,581.82%	-31.25%	14.29%	-36.36%	-	-
Horiz. %	840.91%	50.00%	72.73%	63.64%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0792	0.0497	0.0483	0.0378	0.0349	22.71%
YoY %	59.36%	2.90%	27.78%	8.31%	-	-
Horiz. %	226.93%	142.41%	138.40%	108.31%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	0.33	0.50	0.54	0.72	0.75	-
P/RPS	4.00	2.25	1.79	2.93	5.97	-9.52%
YoY %	77.78%	25.70%	-38.91%	-50.92%	-	-
Horiz. %	67.00%	37.69%	29.98%	49.08%	100.00%	-
P/EPS	4.63	83.03	57.70	80.02	52.63	-45.51%
YoY %	-94.42%	43.90%	-27.89%	52.04%	-	-
Horiz. %	8.80%	157.76%	109.63%	152.04%	100.00%	-
EY	21.61	1.20	1.73	1.25	1.90	83.56%
YoY %	1,700.83%	-30.64%	38.40%	-34.21%	-	-
Horiz. %	1,137.37%	63.16%	91.05%	65.79%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.08	1.77	1.95	2.94	3.36	-24.68%
YoY %	-38.98%	-9.23%	-33.67%	-12.50%	-	-
Horiz. %	32.14%	52.68%	58.04%	87.50%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	30/05/08	31/05/07	31/05/06	-	-
Price	0.40	0.42	0.47	0.53	0.00	-
P/RPS	4.85	1.89	1.55	2.15	0.00	-
YoY %	156.61%	21.94%	-27.91%	0.00%	-	-
Horiz. %	225.58%	87.91%	72.09%	100.00%	-	-
P/EPS	5.61	69.74	50.22	58.90	0.00	-
YoY %	-91.96%	38.87%	-14.74%	0.00%	-	-
Horiz. %	9.52%	118.40%	85.26%	100.00%	-	-
EY	17.83	1.43	1.99	1.70	0.00	-
YoY %	1,146.85%	-28.14%	17.06%	0.00%	-	-
Horiz. %	1,048.82%	84.12%	117.06%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.31	1.49	1.70	2.17	0.00	-
YoY %	-12.08%	-12.35%	-21.66%	0.00%	-	-
Horiz. %	60.37%	68.66%	78.34%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos