[ASDION] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[ASDION] ASDION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 25.1%
YoY- -62.46%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 10,902 6,519 2,566 8,825 5,947 3,818 1,808 230.92%
PBT 170 144 64 418 363 213 75 72.46%
Tax -13 -8 -6 -114 -97 -59 -23 -31.61%
NP 157 136 58 304 266 154 52 108.75%
-
NP to SH 380 241 91 324 259 154 52 276.12%
-
Tax Rate 7.65% 5.56% 9.38% 27.27% 26.72% 27.70% 30.67% -
Total Cost 10,745 6,383 2,508 8,521 5,681 3,664 1,756 234.17%
-
Net Worth 9,951 9,969 9,685 9,272 8,786 8,754 8,940 7.39%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 9,951 9,969 9,685 9,272 8,786 8,754 8,940 7.39%
NOSH 40,000 40,166 39,565 39,624 39,846 39,487 40,000 0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.44% 2.09% 2.26% 3.44% 4.47% 4.03% 2.88% -
ROE 3.82% 2.42% 0.94% 3.49% 2.95% 1.76% 0.58% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 27.26 16.23 6.49 22.27 14.92 9.67 4.52 230.96%
EPS 0.95 0.60 0.23 0.81 0.65 0.39 0.13 276.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2488 0.2482 0.2448 0.234 0.2205 0.2217 0.2235 7.40%
Adjusted Per Share Value based on latest NOSH - 38,666
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.13 1.28 0.50 1.73 1.16 0.75 0.35 232.96%
EPS 0.07 0.05 0.02 0.06 0.05 0.03 0.01 265.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0195 0.0195 0.019 0.0182 0.0172 0.0171 0.0175 7.47%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.49 0.50 0.72 0.68 0.70 0.70 0.75 -
P/RPS 1.80 3.08 11.10 3.05 4.69 7.24 16.59 -77.22%
P/EPS 51.58 83.33 313.04 83.16 107.69 179.49 576.92 -79.97%
EY 1.94 1.20 0.32 1.20 0.93 0.56 0.17 406.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.01 2.94 2.91 3.17 3.16 3.36 -29.92%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 0.56 0.52 0.53 0.68 0.69 0.71 0.66 -
P/RPS 2.05 3.20 8.17 3.05 4.62 7.34 14.60 -72.95%
P/EPS 58.95 86.67 230.43 83.16 106.15 182.05 507.69 -76.16%
EY 1.70 1.15 0.43 1.20 0.94 0.55 0.20 315.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.10 2.17 2.91 3.13 3.20 2.95 -16.50%

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