[ASDION] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[ASDION] ASDION BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -40.15%
YoY- -318.67%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 7,000 6,360 6,029 5,900 5,724 5,772 6,534 4.70%
PBT -1,852 -3,670 -2,837 -2,784 -1,960 6,261 11,136 -
Tax -88 -26 -2 -2 0 -47 -130 -22.92%
NP -1,940 -3,696 -2,840 -2,786 -1,960 6,214 11,005 -
-
NP to SH -1,872 -3,537 -2,713 -2,646 -1,888 5,264 9,694 -
-
Tax Rate - - - - - 0.75% 1.17% -
Total Cost 8,940 10,056 8,869 8,686 7,684 -442 -4,470 -
-
Net Worth 17,395 17,988 18,566 19,295 20,256 16,726 17,677 -1.06%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 17,395 17,988 18,566 19,295 20,256 16,726 17,677 -1.06%
NOSH 65,915 66,038 66,071 66,150 66,478 53,696 49,529 21.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -27.71% -58.11% -47.10% -47.22% -34.24% 107.66% 168.41% -
ROE -10.76% -19.66% -14.61% -13.71% -9.32% 31.47% 54.84% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.62 9.63 9.13 8.92 8.61 10.75 13.19 -13.46%
EPS -2.84 -5.36 -4.11 -4.00 -2.84 8.80 19.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2639 0.2724 0.281 0.2917 0.3047 0.3115 0.3569 -18.24%
Adjusted Per Share Value based on latest NOSH - 65,968
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.37 1.25 1.18 1.16 1.12 1.13 1.28 4.63%
EPS -0.37 -0.69 -0.53 -0.52 -0.37 1.03 1.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 0.0352 0.0364 0.0378 0.0397 0.0328 0.0346 -0.96%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.32 0.28 0.34 0.37 0.33 0.36 0.29 -
P/RPS 3.01 2.91 3.73 4.15 3.83 3.35 2.20 23.26%
P/EPS -11.27 -5.23 -8.28 -9.25 -11.62 3.67 1.48 -
EY -8.88 -19.13 -12.08 -10.81 -8.61 27.23 67.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.03 1.21 1.27 1.08 1.16 0.81 30.70%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 30/11/09 27/08/09 28/05/09 27/02/09 28/11/08 -
Price 0.31 0.09 0.31 0.31 0.40 0.40 0.31 -
P/RPS 2.92 0.93 3.40 3.48 4.65 3.72 2.35 15.59%
P/EPS -10.92 -1.68 -7.55 -7.75 -14.08 4.08 1.58 -
EY -9.16 -59.51 -13.25 -12.90 -7.10 24.51 63.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.33 1.10 1.06 1.31 1.28 0.87 21.85%

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