[ASDION] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[ASDION] ASDION BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 2.94%
YoY- -19.23%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 3,953 2,566 3,026 2,129 2,010 1,808 1,932 61.37%
PBT 80 64 21 150 139 75 497 -70.50%
Tax -3 -6 16 -40 -37 -23 -109 -90.94%
NP 77 58 37 110 102 52 388 -66.07%
-
NP to SH 150 91 58 105 102 52 388 -47.02%
-
Tax Rate 3.75% 9.38% -76.19% 26.67% 26.62% 30.67% 21.93% -
Total Cost 3,876 2,508 2,989 2,019 1,908 1,756 1,544 85.02%
-
Net Worth 9,797 9,685 9,125 8,904 8,697 8,940 1,828,925 -96.96%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 9,797 9,685 9,125 8,904 8,697 8,940 1,828,925 -96.96%
NOSH 39,473 39,565 38,666 40,384 39,230 40,000 116,269 -51.43%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.95% 2.26% 1.22% 5.17% 5.07% 2.88% 20.08% -
ROE 1.53% 0.94% 0.64% 1.18% 1.17% 0.58% 0.02% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.01 6.49 7.83 5.27 5.12 4.52 1.66 232.38%
EPS 0.38 0.23 0.15 0.26 0.26 0.13 1.56 -61.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2482 0.2448 0.236 0.2205 0.2217 0.2235 15.73 -93.75%
Adjusted Per Share Value based on latest NOSH - 40,384
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.77 0.50 0.59 0.42 0.39 0.35 0.38 60.33%
EPS 0.03 0.02 0.01 0.02 0.02 0.01 0.08 -48.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0192 0.019 0.0179 0.0174 0.017 0.0175 3.5813 -96.96%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 0.50 0.72 0.68 0.70 0.70 0.75 0.00 -
P/RPS 4.99 11.10 8.69 13.28 13.66 16.59 0.00 -
P/EPS 131.58 313.04 453.33 269.23 269.23 576.92 0.00 -
EY 0.76 0.32 0.22 0.37 0.37 0.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.94 2.88 3.17 3.16 3.36 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.52 0.53 0.68 0.69 0.71 0.66 0.82 -
P/RPS 5.19 8.17 8.69 13.09 13.86 14.60 49.35 -77.81%
P/EPS 136.84 230.43 453.33 265.38 273.08 507.69 245.73 -32.38%
EY 0.73 0.43 0.22 0.38 0.37 0.20 0.41 47.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.17 2.88 3.13 3.20 2.95 0.05 1116.57%

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