[ASDION] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[ASDION] ASDION BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 57.46%
YoY- -12.45%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 7,256 10,418 10,886 10,680 8,972 13,834 14,536 -37.04%
PBT 288 125 114 106 48 172 226 17.52%
Tax -32 -48 -14 -12 -24 -56 -17 52.39%
NP 256 77 100 94 24 116 209 14.46%
-
NP to SH 72 320 402 422 268 441 506 -72.71%
-
Tax Rate 11.11% 38.40% 12.28% 11.32% 50.00% 32.56% 7.52% -
Total Cost 7,000 10,341 10,786 10,586 8,948 13,718 14,326 -37.93%
-
Net Worth 12,721 12,405 12,377 12,435 12,363 11,059 9,951 17.77%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 12,721 12,405 12,377 12,435 12,363 11,059 9,951 17.77%
NOSH 45,000 43,835 43,768 43,958 44,666 40,172 39,999 8.16%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.53% 0.74% 0.92% 0.88% 0.27% 0.84% 1.44% -
ROE 0.57% 2.58% 3.25% 3.39% 2.17% 3.99% 5.09% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 16.12 23.77 24.87 24.30 20.09 34.44 36.34 -41.80%
EPS 0.16 0.73 0.92 0.96 0.60 1.10 1.27 -74.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2827 0.283 0.2828 0.2829 0.2768 0.2753 0.2488 8.88%
Adjusted Per Share Value based on latest NOSH - 43,636
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.42 2.04 2.13 2.09 1.76 2.71 2.85 -37.12%
EPS 0.01 0.06 0.08 0.08 0.05 0.09 0.10 -78.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0243 0.0242 0.0244 0.0242 0.0217 0.0195 17.68%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.50 0.48 0.52 0.52 0.54 0.60 0.49 -
P/RPS 3.10 2.02 2.09 2.14 2.69 1.74 1.35 73.96%
P/EPS 312.50 65.75 56.52 54.17 90.00 54.66 38.68 302.12%
EY 0.32 1.52 1.77 1.85 1.11 1.83 2.59 -75.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.70 1.84 1.84 1.95 2.18 1.97 -6.88%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.42 0.50 0.50 0.49 0.47 0.55 0.56 -
P/RPS 2.60 2.10 2.01 2.02 2.34 1.60 1.54 41.74%
P/EPS 262.50 68.49 54.35 51.04 78.33 50.10 44.21 227.54%
EY 0.38 1.46 1.84 1.96 1.28 2.00 2.26 -69.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.77 1.77 1.73 1.70 2.00 2.25 -24.00%

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