[ASDION] QoQ TTM Result on 30-Jun-2009 [#2]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -10.91%
YoY- 2140.1%
Quarter Report
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 6,679 6,360 5,487 5,182 5,481 5,864 7,153 -4.47%
PBT -3,644 -3,671 -4,202 5,093 5,716 6,278 8,391 -
Tax -49 -27 -1 -33 -87 -95 -134 -48.89%
NP -3,693 -3,698 -4,203 5,060 5,629 6,183 8,257 -
-
NP to SH -3,533 -3,537 -4,076 4,223 4,740 5,230 7,289 -
-
Tax Rate - - - 0.65% 1.52% 1.51% 1.60% -
Total Cost 10,372 10,058 9,690 122 -148 -319 -1,104 -
-
Net Worth 17,395 17,190 18,525 19,243 20,256 21,598 17,663 -1.01%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 17,395 17,190 18,525 19,243 20,256 21,598 17,663 -1.01%
NOSH 65,915 65,990 65,925 65,968 66,478 66,051 49,491 21.07%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -55.29% -58.14% -76.60% 97.65% 102.70% 105.44% 115.43% -
ROE -20.31% -20.58% -22.00% 21.95% 23.40% 24.21% 41.27% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.13 9.64 8.32 7.86 8.24 8.88 14.45 -21.10%
EPS -5.36 -5.36 -6.18 6.40 7.13 7.92 14.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2639 0.2605 0.281 0.2917 0.3047 0.327 0.3569 -18.24%
Adjusted Per Share Value based on latest NOSH - 65,968
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.31 1.25 1.07 1.01 1.07 1.15 1.40 -4.33%
EPS -0.69 -0.69 -0.80 0.83 0.93 1.02 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 0.0337 0.0363 0.0377 0.0397 0.0423 0.0346 -0.96%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.32 0.28 0.34 0.37 0.33 0.36 0.29 -
P/RPS 3.16 2.91 4.09 4.71 4.00 4.06 2.01 35.24%
P/EPS -5.97 -5.22 -5.50 5.78 4.63 4.55 1.97 -
EY -16.75 -19.14 -18.18 17.30 21.61 21.99 50.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.07 1.21 1.27 1.08 1.10 0.81 30.70%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 30/11/09 27/08/09 28/05/09 27/02/09 28/11/08 -
Price 0.31 0.09 0.31 0.31 0.40 0.40 0.31 -
P/RPS 3.06 0.93 3.72 3.95 4.85 4.51 2.14 26.95%
P/EPS -5.78 -1.68 -5.01 4.84 5.61 5.05 2.10 -
EY -17.29 -59.55 -19.94 20.65 17.83 19.80 47.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.35 1.10 1.06 1.31 1.22 0.87 21.85%

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