[ASDION] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[ASDION] ASDION BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 17.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 9,731 8,973 7,879 7,034 5,024 3,216 1,284 286.30%
PBT 374 385 861 874 735 660 163 74.05%
Tax -63 -80 -214 -329 -165 -142 -33 53.95%
NP 311 305 647 545 570 518 130 78.96%
-
NP to SH 356 317 647 672 570 518 130 95.85%
-
Tax Rate 16.84% 20.78% 24.85% 37.64% 22.45% 21.52% 20.25% -
Total Cost 9,420 8,668 7,232 6,489 4,454 2,698 1,154 305.93%
-
Net Worth 9,685 9,125 8,904 8,697 8,940 391,233 2,364 156.25%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 9,685 9,125 8,904 8,697 8,940 391,233 2,364 156.25%
NOSH 39,565 38,666 40,384 39,230 40,000 116,269 13,684 103.08%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.20% 3.40% 8.21% 7.75% 11.35% 16.11% 10.12% -
ROE 3.68% 3.47% 7.27% 7.73% 6.38% 0.13% 5.50% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 24.59 23.21 19.51 17.93 12.56 12.93 9.38 90.23%
EPS 0.90 0.82 1.60 1.71 1.43 2.08 0.95 -3.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2448 0.236 0.2205 0.2217 0.2235 15.73 0.1728 26.16%
Adjusted Per Share Value based on latest NOSH - 39,230
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.91 1.76 1.54 1.38 0.98 0.63 0.25 288.38%
EPS 0.07 0.06 0.13 0.13 0.11 0.10 0.03 76.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.019 0.0179 0.0174 0.017 0.0175 0.7661 0.0046 157.65%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - - -
Price 0.72 0.68 0.70 0.70 0.75 0.00 0.00 -
P/RPS 2.93 2.93 3.59 3.90 5.97 0.00 0.00 -
P/EPS 80.02 82.94 43.69 40.87 52.63 0.00 0.00 -
EY 1.25 1.21 2.29 2.45 1.90 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 2.88 3.17 3.16 3.36 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 - - - -
Price 0.53 0.68 0.69 0.71 0.00 0.00 0.00 -
P/RPS 2.15 2.93 3.54 3.96 0.00 0.00 0.00 -
P/EPS 58.90 82.94 43.07 41.45 0.00 0.00 0.00 -
EY 1.70 1.21 2.32 2.41 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.88 3.13 3.20 0.00 0.00 0.00 -

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