[ASDION] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[ASDION] ASDION BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -1.44%
YoY- 1.98%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 9,989 10,418 11,098 12,655 13,511 13,834 13,927 -19.85%
PBT 185 125 88 80 119 171 190 -1.76%
Tax -50 -48 -54 -53 -56 -56 3 -
NP 135 77 34 27 63 115 193 -21.18%
-
NP to SH 271 320 363 412 418 442 439 -27.47%
-
Tax Rate 27.03% 38.40% 61.36% 66.25% 47.06% 32.75% -1.58% -
Total Cost 9,854 10,341 11,064 12,628 13,448 13,719 13,734 -19.83%
-
Net Worth 12,721 12,734 12,254 12,344 12,363 11,143 9,951 17.77%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 12,721 12,734 12,254 12,344 12,363 11,143 9,951 17.77%
NOSH 45,000 45,000 43,333 43,636 44,666 40,476 40,000 8.16%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.35% 0.74% 0.31% 0.21% 0.47% 0.83% 1.39% -
ROE 2.13% 2.51% 2.96% 3.34% 3.38% 3.97% 4.41% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 22.20 23.15 25.61 29.00 30.25 34.18 34.82 -25.90%
EPS 0.60 0.71 0.84 0.94 0.94 1.09 1.10 -33.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2827 0.283 0.2828 0.2829 0.2768 0.2753 0.2488 8.88%
Adjusted Per Share Value based on latest NOSH - 43,636
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.96 2.04 2.17 2.48 2.65 2.71 2.73 -19.80%
EPS 0.05 0.06 0.07 0.08 0.08 0.09 0.09 -32.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0249 0.024 0.0242 0.0242 0.0218 0.0195 17.68%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.50 0.48 0.52 0.52 0.54 0.60 0.49 -
P/RPS 2.25 2.07 2.03 1.79 1.79 1.76 1.41 36.51%
P/EPS 83.03 67.50 62.08 55.08 57.70 54.95 44.65 51.16%
EY 1.20 1.48 1.61 1.82 1.73 1.82 2.24 -34.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.70 1.84 1.84 1.95 2.18 1.97 -6.88%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.42 0.50 0.50 0.49 0.47 0.55 0.56 -
P/RPS 1.89 2.16 1.95 1.69 1.55 1.61 1.61 11.27%
P/EPS 69.74 70.31 59.69 51.90 50.22 50.37 51.03 23.12%
EY 1.43 1.42 1.68 1.93 1.99 1.99 1.96 -18.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.77 1.77 1.73 1.70 2.00 2.25 -24.00%

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