[ASDION] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[ASDION] ASDION BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 12.3%
YoY- -37.54%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 13,834 13,927 11,674 9,731 8,973 7,879 7,034 56.78%
PBT 171 190 315 374 385 861 874 -66.19%
Tax -56 3 -33 -63 -80 -214 -329 -69.18%
NP 115 193 282 311 305 647 545 -64.45%
-
NP to SH 442 439 404 356 317 647 672 -24.31%
-
Tax Rate 32.75% -1.58% 10.48% 16.84% 20.78% 24.85% 37.64% -
Total Cost 13,719 13,734 11,392 9,420 8,668 7,232 6,489 64.50%
-
Net Worth 11,143 9,951 9,797 9,685 9,125 8,904 8,697 17.91%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 11,143 9,951 9,797 9,685 9,125 8,904 8,697 17.91%
NOSH 40,476 40,000 39,473 39,565 38,666 40,384 39,230 2.10%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.83% 1.39% 2.42% 3.20% 3.40% 8.21% 7.75% -
ROE 3.97% 4.41% 4.12% 3.68% 3.47% 7.27% 7.73% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 34.18 34.82 29.57 24.59 23.21 19.51 17.93 53.56%
EPS 1.09 1.10 1.02 0.90 0.82 1.60 1.71 -25.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2753 0.2488 0.2482 0.2448 0.236 0.2205 0.2217 15.48%
Adjusted Per Share Value based on latest NOSH - 39,565
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2.71 2.73 2.29 1.91 1.76 1.54 1.38 56.62%
EPS 0.09 0.09 0.08 0.07 0.06 0.13 0.13 -21.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0218 0.0195 0.0192 0.019 0.0179 0.0174 0.017 17.97%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.60 0.49 0.50 0.72 0.68 0.70 0.70 -
P/RPS 1.76 1.41 1.69 2.93 2.93 3.59 3.90 -41.08%
P/EPS 54.95 44.65 48.85 80.02 82.94 43.69 40.87 21.75%
EY 1.82 2.24 2.05 1.25 1.21 2.29 2.45 -17.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.97 2.01 2.94 2.88 3.17 3.16 -21.87%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 0.55 0.56 0.52 0.53 0.68 0.69 0.71 -
P/RPS 1.61 1.61 1.76 2.15 2.93 3.54 3.96 -45.02%
P/EPS 50.37 51.03 50.81 58.90 82.94 43.07 41.45 13.83%
EY 1.99 1.96 1.97 1.70 1.21 2.32 2.41 -11.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.25 2.10 2.17 2.88 3.13 3.20 -26.83%

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