[ASDION] QoQ TTM 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- -3.72%
YoY- 397.69%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 11,674 9,731 8,973 7,879 7,034 5,024 3,216 136.75%
PBT 315 374 385 861 874 735 660 -39.01%
Tax -33 -63 -80 -214 -329 -165 -142 -62.30%
NP 282 311 305 647 545 570 518 -33.40%
-
NP to SH 404 356 317 647 672 570 518 -15.30%
-
Tax Rate 10.48% 16.84% 20.78% 24.85% 37.64% 22.45% 21.52% -
Total Cost 11,392 9,420 8,668 7,232 6,489 4,454 2,698 161.92%
-
Net Worth 9,797 9,685 9,125 8,904 8,697 8,940 391,233 -91.49%
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 8,940 391,233 -91.49%
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 2.42% 3.20% 3.40% 8.21% 7.75% 11.35% 16.11% -
ROE 4.12% 3.68% 3.47% 7.27% 7.73% 6.38% 0.13% -
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 29.57 24.59 23.21 19.51 17.93 12.56 12.93 73.84%
EPS 1.02 0.90 0.82 1.60 1.71 1.43 2.08 -37.89%
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 2.29 1.91 1.76 1.54 1.38 0.98 0.63 136.96%
EPS 0.08 0.07 0.06 0.13 0.13 0.11 0.10 -13.85%
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 0.7661 -91.49%
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 1.69 2.93 2.93 3.59 3.90 5.97 0.00 -
P/EPS 48.85 80.02 82.94 43.69 40.87 52.63 0.00 -
EY 2.05 1.25 1.21 2.29 2.45 1.90 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 - - -
Price 0.52 0.53 0.68 0.69 0.71 0.00 0.00 -
P/RPS 1.76 2.15 2.93 3.54 3.96 0.00 0.00 -
P/EPS 50.81 58.90 82.94 43.07 41.45 0.00 0.00 -
EY 1.97 1.70 1.21 2.32 2.41 0.00 0.00 -
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 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