[ASDION] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[ASDION] ASDION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -45.7%
YoY- 1545.0%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 6,029 5,900 5,724 5,772 6,534 7,268 7,256 -11.60%
PBT -2,837 -2,784 -1,960 6,261 11,136 -416 288 -
Tax -2 -2 0 -47 -130 -126 -32 -84.22%
NP -2,840 -2,786 -1,960 6,214 11,005 -542 256 -
-
NP to SH -2,713 -2,646 -1,888 5,264 9,694 -632 72 -
-
Tax Rate - - - 0.75% 1.17% - 11.11% -
Total Cost 8,869 8,686 7,684 -442 -4,470 7,810 7,000 17.07%
-
Net Worth 18,566 19,295 20,256 16,726 17,677 12,060 12,721 28.63%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 18,566 19,295 20,256 16,726 17,677 12,060 12,721 28.63%
NOSH 66,071 66,150 66,478 53,696 49,529 43,888 45,000 29.15%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -47.10% -47.22% -34.24% 107.66% 168.41% -7.46% 3.53% -
ROE -14.61% -13.71% -9.32% 31.47% 54.84% -5.24% 0.57% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 9.13 8.92 8.61 10.75 13.19 16.56 16.12 -31.52%
EPS -4.11 -4.00 -2.84 8.80 19.57 -1.44 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.281 0.2917 0.3047 0.3115 0.3569 0.2748 0.2827 -0.40%
Adjusted Per Share Value based on latest NOSH - 66,051
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.18 1.16 1.12 1.13 1.28 1.42 1.42 -11.60%
EPS -0.53 -0.52 -0.37 1.03 1.90 -0.12 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0364 0.0378 0.0397 0.0328 0.0346 0.0236 0.0249 28.77%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.34 0.37 0.33 0.36 0.29 0.38 0.50 -
P/RPS 3.73 4.15 3.83 3.35 2.20 2.29 3.10 13.11%
P/EPS -8.28 -9.25 -11.62 3.67 1.48 -26.39 312.50 -
EY -12.08 -10.81 -8.61 27.23 67.49 -3.79 0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.27 1.08 1.16 0.81 1.38 1.77 -22.37%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 28/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.31 0.31 0.40 0.40 0.31 0.28 0.42 -
P/RPS 3.40 3.48 4.65 3.72 2.35 1.69 2.60 19.56%
P/EPS -7.55 -7.75 -14.08 4.08 1.58 -19.44 262.50 -
EY -13.25 -12.90 -7.10 24.51 63.14 -5.14 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.06 1.31 1.28 0.87 1.02 1.49 -18.30%

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