[ASDION] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[ASDION] ASDION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -196.52%
YoY- -155.92%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 7,063 6,679 6,360 5,487 5,182 5,481 5,864 13.24%
PBT -3,156 -3,644 -3,671 -4,202 5,093 5,716 6,278 -
Tax -69 -49 -27 -1 -33 -87 -95 -19.24%
NP -3,225 -3,693 -3,698 -4,203 5,060 5,629 6,183 -
-
NP to SH -3,079 -3,533 -3,537 -4,076 4,223 4,740 5,230 -
-
Tax Rate - - - - 0.65% 1.52% 1.51% -
Total Cost 10,288 10,372 10,058 9,690 122 -148 -319 -
-
Net Worth 17,070 17,395 17,190 18,525 19,243 20,256 21,598 -14.55%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 17,070 17,395 17,190 18,525 19,243 20,256 21,598 -14.55%
NOSH 66,166 65,915 65,990 65,925 65,968 66,478 66,051 0.11%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -45.66% -55.29% -58.14% -76.60% 97.65% 102.70% 105.44% -
ROE -18.04% -20.31% -20.58% -22.00% 21.95% 23.40% 24.21% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.67 10.13 9.64 8.32 7.86 8.24 8.88 13.06%
EPS -4.65 -5.36 -5.36 -6.18 6.40 7.13 7.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.258 0.2639 0.2605 0.281 0.2917 0.3047 0.327 -14.65%
Adjusted Per Share Value based on latest NOSH - 65,925
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.38 1.31 1.25 1.07 1.01 1.07 1.15 12.96%
EPS -0.60 -0.69 -0.69 -0.80 0.83 0.93 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0334 0.0341 0.0337 0.0363 0.0377 0.0397 0.0423 -14.60%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.31 0.32 0.28 0.34 0.37 0.33 0.36 -
P/RPS 2.90 3.16 2.91 4.09 4.71 4.00 4.06 -20.14%
P/EPS -6.66 -5.97 -5.22 -5.50 5.78 4.63 4.55 -
EY -15.01 -16.75 -19.14 -18.18 17.30 21.61 21.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.21 1.07 1.21 1.27 1.08 1.10 5.98%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 27/08/09 28/05/09 27/02/09 -
Price 0.28 0.31 0.09 0.31 0.31 0.40 0.40 -
P/RPS 2.62 3.06 0.93 3.72 3.95 4.85 4.51 -30.44%
P/EPS -6.02 -5.78 -1.68 -5.01 4.84 5.61 5.05 -
EY -16.62 -17.29 -59.55 -19.94 20.65 17.83 19.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.17 0.35 1.10 1.06 1.31 1.22 -7.25%

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