[ASDION] QoQ Quarter Result on 31-Dec-2011 [#3]

Stock
[ASDION] ASDION BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -23.77%
YoY- 50.87%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,908 1,827 1,788 3,028 2,369 2,179 1,815 3.37%
PBT -330 -761 -5,463 -905 -738 -503 -231 26.76%
Tax 0 0 2 -25 -1 0 0 -
NP -330 -761 -5,461 -930 -739 -503 -231 26.76%
-
NP to SH -304 -743 -5,089 -880 -711 -465 -196 33.88%
-
Tax Rate - - - - - - - -
Total Cost 2,238 2,588 7,249 3,958 3,108 2,682 2,046 6.14%
-
Net Worth 5,795 6,129 7,620 11,162 12,106 12,780 13,449 -42.86%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 5,795 6,129 7,620 11,162 12,106 12,780 13,449 -42.86%
NOSH 66,086 66,339 66,436 66,165 66,448 66,428 67,586 -1.48%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -17.30% -41.65% -305.43% -30.71% -31.19% -23.08% -12.73% -
ROE -5.25% -12.12% -66.78% -7.88% -5.87% -3.64% -1.46% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.89 2.75 2.69 4.58 3.57 3.28 2.69 4.88%
EPS -0.46 -1.12 -7.66 -1.33 -1.07 -0.70 -0.29 35.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0877 0.0924 0.1147 0.1687 0.1822 0.1924 0.199 -42.00%
Adjusted Per Share Value based on latest NOSH - 66,165
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.37 0.36 0.35 0.59 0.46 0.43 0.36 1.83%
EPS -0.06 -0.15 -1.00 -0.17 -0.14 -0.09 -0.04 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0113 0.012 0.0149 0.0219 0.0237 0.025 0.0263 -42.97%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.31 0.27 0.34 0.40 0.315 0.28 0.34 -
P/RPS 10.74 9.80 12.63 8.74 8.84 8.54 12.66 -10.35%
P/EPS -67.39 -24.11 -4.44 -30.08 -29.44 -40.00 -117.24 -30.79%
EY -1.48 -4.15 -22.53 -3.32 -3.40 -2.50 -0.85 44.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 2.92 2.96 2.37 1.73 1.46 1.71 61.91%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.29 0.27 0.28 0.45 0.24 0.285 0.28 -
P/RPS 10.04 9.80 10.40 9.83 6.73 8.69 10.43 -2.50%
P/EPS -63.04 -24.11 -3.66 -33.83 -22.43 -40.71 -96.55 -24.67%
EY -1.59 -4.15 -27.36 -2.96 -4.46 -2.46 -1.04 32.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 2.92 2.44 2.67 1.32 1.48 1.41 76.35%

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