Highlights

[ASDION] QoQ Annualized Quarter Result on 2018-09-30 [#2]

Stock [ASDION]: ASDION BHD
Announcement Date 10-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -3.79%    YoY -     -12.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 13,565 14,085 14,426 13,780 4,262 4,522 5,084 92.49%
  QoQ % -3.69% -2.36% 4.69% 223.32% -5.76% -11.04% -
  Horiz. % 266.82% 277.05% 283.75% 271.05% 83.83% 88.96% 100.00%
PBT -1,864 -1,658 -2,632 -2,760 -2,360 -1,944 -2,152 -9.14%
  QoQ % -12.38% 36.98% 4.64% -16.95% -21.40% 9.67% -
  Horiz. % 86.62% 77.08% 122.30% 128.25% 109.67% 90.33% 100.00%
Tax -203 -68 -66 0 -6 -8 0 -
  QoQ % -198.53% -3.03% 0.00% 0.00% 25.00% 0.00% -
  Horiz. % 2,537.50% 850.00% 825.00% -0.00% 75.00% 100.00% -
NP -2,067 -1,726 -2,698 -2,760 -2,366 -1,952 -2,152 -2.65%
  QoQ % -19.71% 36.00% 2.25% -16.65% -21.21% 9.29% -
  Horiz. % 96.05% 80.24% 125.37% 128.25% 109.94% 90.71% 100.00%
NP to SH -2,166 -2,214 -2,462 -2,372 -2,347 -1,969 -2,194 -0.85%
  QoQ % 2.20% 10.05% -3.79% -1.07% -19.18% 10.24% -
  Horiz. % 98.72% 100.94% 112.22% 108.11% 106.97% 89.76% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 15,632 15,811 17,124 16,540 6,628 6,474 7,236 67.19%
  QoQ % -1.14% -7.66% 3.53% 149.55% 2.37% -10.52% -
  Horiz. % 216.03% 218.52% 236.65% 228.58% 91.60% 89.48% 100.00%
Net Worth 7,871 8,138 8,580 9,092 9,499 10,371 10,754 -18.80%
  QoQ % -3.29% -5.15% -5.63% -4.28% -8.41% -3.57% -
  Horiz. % 73.19% 75.68% 79.78% 84.54% 88.32% 96.43% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 7,871 8,138 8,580 9,092 9,499 10,371 10,754 -18.80%
  QoQ % -3.29% -5.15% -5.63% -4.28% -8.41% -3.57% -
  Horiz. % 73.19% 75.68% 79.78% 84.54% 88.32% 96.43% 100.00%
NOSH 116,269 116,269 116,269 116,269 116,269 116,269 116,269 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -15.24 % -12.26 % -18.70 % -20.03 % -55.51 % -43.16 % -42.33 % -49.42%
  QoQ % -24.31% 34.44% 6.64% 63.92% -28.61% -1.96% -
  Horiz. % 36.00% 28.96% 44.18% 47.32% 131.14% 101.96% 100.00%
ROE -27.52 % -27.21 % -28.69 % -26.09 % -24.71 % -18.99 % -20.40 % 22.11%
  QoQ % -1.14% 5.16% -9.97% -5.58% -30.12% 6.91% -
  Horiz. % 134.90% 133.38% 140.64% 127.89% 121.13% 93.09% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 11.67 12.11 12.41 11.85 3.67 3.89 4.37 92.60%
  QoQ % -3.63% -2.42% 4.73% 222.89% -5.66% -10.98% -
  Horiz. % 267.05% 277.12% 283.98% 271.17% 83.98% 89.02% 100.00%
EPS -1.86 -1.91 -2.12 -2.04 -2.02 -1.69 -1.88 -0.71%
  QoQ % 2.62% 9.91% -3.92% -0.99% -19.53% 10.11% -
  Horiz. % 98.94% 101.60% 112.77% 108.51% 107.45% 89.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0677 0.0700 0.0738 0.0782 0.0817 0.0892 0.0925 -18.80%
  QoQ % -3.29% -5.15% -5.63% -4.28% -8.41% -3.57% -
  Horiz. % 73.19% 75.68% 79.78% 84.54% 88.32% 96.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 10.61 11.01 11.28 10.77 3.33 3.54 3.98 92.37%
  QoQ % -3.63% -2.39% 4.74% 223.42% -5.93% -11.06% -
  Horiz. % 266.58% 276.63% 283.42% 270.60% 83.67% 88.94% 100.00%
EPS -1.69 -1.73 -1.92 -1.85 -1.84 -1.54 -1.72 -1.17%
  QoQ % 2.31% 9.90% -3.78% -0.54% -19.48% 10.47% -
  Horiz. % 98.26% 100.58% 111.63% 107.56% 106.98% 89.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0615 0.0636 0.0671 0.0711 0.0743 0.0811 0.0841 -18.85%
  QoQ % -3.30% -5.22% -5.63% -4.31% -8.38% -3.57% -
  Horiz. % 73.13% 75.62% 79.79% 84.54% 88.35% 96.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.2800 0.1850 0.2000 0.2550 0.2050 0.1550 0.1450 -
P/RPS 2.40 1.53 1.61 2.15 5.59 3.98 3.32 -19.47%
  QoQ % 56.86% -4.97% -25.12% -61.54% 40.45% 19.88% -
  Horiz. % 72.29% 46.08% 48.49% 64.76% 168.37% 119.88% 100.00%
P/EPS -15.03 -9.71 -9.45 -12.50 -10.16 -9.15 -7.68 56.52%
  QoQ % -54.79% -2.75% 24.40% -23.03% -11.04% -19.14% -
  Horiz. % 195.70% 126.43% 123.05% 162.76% 132.29% 119.14% 100.00%
EY -6.65 -10.30 -10.59 -8.00 -9.85 -10.93 -13.01 -36.10%
  QoQ % 35.44% 2.74% -32.38% 18.78% 9.88% 15.99% -
  Horiz. % 51.11% 79.17% 81.40% 61.49% 75.71% 84.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.14 2.64 2.71 3.26 2.51 1.74 1.57 90.98%
  QoQ % 56.82% -2.58% -16.87% 29.88% 44.25% 10.83% -
  Horiz. % 263.69% 168.15% 172.61% 207.64% 159.87% 110.83% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 19/03/19 10/12/18 27/08/18 25/05/18 26/02/18 28/12/17 -
Price 0.2250 0.2850 0.1850 0.2300 0.2550 0.1550 0.1700 -
P/RPS 1.93 2.35 1.49 1.94 6.96 3.98 3.89 -37.36%
  QoQ % -17.87% 57.72% -23.20% -72.13% 74.87% 2.31% -
  Horiz. % 49.61% 60.41% 38.30% 49.87% 178.92% 102.31% 100.00%
P/EPS -12.08 -14.96 -8.74 -11.27 -12.63 -9.15 -9.01 21.61%
  QoQ % 19.25% -71.17% 22.45% 10.77% -38.03% -1.55% -
  Horiz. % 134.07% 166.04% 97.00% 125.08% 140.18% 101.55% 100.00%
EY -8.28 -6.68 -11.45 -8.87 -7.92 -10.93 -11.10 -17.76%
  QoQ % -23.95% 41.66% -29.09% -11.99% 27.54% 1.53% -
  Horiz. % 74.59% 60.18% 103.15% 79.91% 71.35% 98.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.32 4.07 2.51 2.94 3.12 1.74 1.84 48.26%
  QoQ % -18.43% 62.15% -14.63% -5.77% 79.31% -5.43% -
  Horiz. % 180.43% 221.20% 136.41% 159.78% 169.57% 94.57% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

183  177  493  1395 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.17+0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.09-0.025 
 HSI-H8E 0.445+0.01 
 MNC 0.075-0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 SEALINK 0.30+0.03 
 HSI-C7F 0.420.00 
 AAX 0.20-0.005 

TOP ARTICLES

1. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
2. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
Partners & Brokers