[ASDION] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[ASDION] ASDION BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 48.08%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 10,264 8,825 7,929 7,636 7,232 5,270 4,450 74.65%
PBT 256 418 484 426 300 1,050 638 -45.62%
Tax -24 -114 -129 -118 -92 -660 -636 -88.77%
NP 232 304 354 308 208 390 2 2285.41%
-
NP to SH 364 324 345 308 208 863 536 -22.75%
-
Tax Rate 9.38% 27.27% 26.65% 27.70% 30.67% 62.86% 99.69% -
Total Cost 10,032 8,521 7,574 7,328 7,024 4,880 4,448 72.06%
-
Net Worth 9,685 9,272 8,786 8,754 8,940 1,828,925 3,694 90.24%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 9,685 9,272 8,786 8,754 8,940 1,828,925 3,694 90.24%
NOSH 39,565 39,624 39,846 39,487 40,000 116,269 21,382 50.77%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.26% 3.44% 4.47% 4.03% 2.88% 7.40% 0.06% -
ROE 3.76% 3.49% 3.93% 3.52% 2.33% 0.05% 14.51% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 25.94 22.27 19.90 19.34 18.08 4.53 20.81 15.83%
EPS 0.92 0.81 0.87 0.78 0.52 6.14 2.51 -48.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2448 0.234 0.2205 0.2217 0.2235 15.73 0.1728 26.16%
Adjusted Per Share Value based on latest NOSH - 39,230
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.01 1.73 1.55 1.50 1.42 1.03 0.87 74.85%
EPS 0.07 0.06 0.07 0.06 0.04 0.17 0.10 -21.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.019 0.0182 0.0172 0.0171 0.0175 3.5813 0.0072 91.07%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - - -
Price 0.72 0.68 0.70 0.70 0.75 0.00 0.00 -
P/RPS 2.78 3.05 3.52 3.62 4.15 0.00 0.00 -
P/EPS 78.26 83.16 80.77 89.74 144.23 0.00 0.00 -
EY 1.28 1.20 1.24 1.11 0.69 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 2.91 3.17 3.16 3.36 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 12/01/05 -
Price 0.53 0.68 0.69 0.71 0.66 0.82 0.00 -
P/RPS 2.04 3.05 3.47 3.67 3.65 18.09 0.00 -
P/EPS 57.61 83.16 79.62 91.03 126.92 110.48 0.00 -
EY 1.74 1.20 1.26 1.10 0.79 0.91 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.91 3.13 3.20 2.95 0.05 0.00 -

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
Post a Comment