[ASDION] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[ASDION] ASDION BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -77.5%
YoY- -73.13%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 5,772 6,534 7,268 7,256 10,418 10,886 10,680 -33.52%
PBT 6,261 11,136 -416 288 125 114 106 1398.04%
Tax -47 -130 -126 -32 -48 -14 -12 147.44%
NP 6,214 11,005 -542 256 77 100 94 1514.28%
-
NP to SH 5,264 9,694 -632 72 320 402 422 433.76%
-
Tax Rate 0.75% 1.17% - 11.11% 38.40% 12.28% 11.32% -
Total Cost -442 -4,470 7,810 7,000 10,341 10,786 10,586 -
-
Net Worth 16,726 17,677 12,060 12,721 12,405 12,377 12,435 21.74%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 16,726 17,677 12,060 12,721 12,405 12,377 12,435 21.74%
NOSH 53,696 49,529 43,888 45,000 43,835 43,768 43,958 14.20%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 107.66% 168.41% -7.46% 3.53% 0.74% 0.92% 0.88% -
ROE 31.47% 54.84% -5.24% 0.57% 2.58% 3.25% 3.39% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.75 13.19 16.56 16.12 23.77 24.87 24.30 -41.79%
EPS 8.80 19.57 -1.44 0.16 0.73 0.92 0.96 335.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3115 0.3569 0.2748 0.2827 0.283 0.2828 0.2829 6.59%
Adjusted Per Share Value based on latest NOSH - 45,000
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1.13 1.28 1.42 1.42 2.04 2.13 2.09 -33.50%
EPS 1.03 1.90 -0.12 0.01 0.06 0.08 0.08 445.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0328 0.0346 0.0236 0.0249 0.0243 0.0242 0.0244 21.69%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.36 0.29 0.38 0.50 0.48 0.52 0.52 -
P/RPS 3.35 2.20 2.29 3.10 2.02 2.09 2.14 34.63%
P/EPS 3.67 1.48 -26.39 312.50 65.75 56.52 54.17 -83.24%
EY 27.23 67.49 -3.79 0.32 1.52 1.77 1.85 495.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.81 1.38 1.77 1.70 1.84 1.84 -26.37%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.40 0.31 0.28 0.42 0.50 0.50 0.49 -
P/RPS 3.72 2.35 1.69 2.60 2.10 2.01 2.02 49.96%
P/EPS 4.08 1.58 -19.44 262.50 68.49 54.35 51.04 -81.30%
EY 24.51 63.14 -5.14 0.38 1.46 1.84 1.96 434.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.87 1.02 1.49 1.77 1.77 1.73 -18.12%

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