Highlights

[ASDION] QoQ Quarter Result on 2010-06-30 [#2]

Stock [ASDION]: ASDION BHD
Announcement Date 30-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     15.17%    YoY -     53.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,815 2,141 1,926 1,904 1,750 1,837 1,572 10.07%
  QoQ % -15.23% 11.16% 1.16% 8.80% -4.74% 16.86% -
  Horiz. % 115.46% 136.20% 122.52% 121.12% 111.32% 116.86% 100.00%
PBT -231 -1,645 -1,177 -415 -463 -1,543 -735 -53.81%
  QoQ % 85.96% -39.76% -183.61% 10.37% 69.99% -109.93% -
  Horiz. % 31.43% 223.81% 160.14% 56.46% 62.99% 209.93% 100.00%
Tax 0 -32 0 -21 -22 -24 -2 -
  QoQ % 0.00% 0.00% 0.00% 4.55% 8.33% -1,100.00% -
  Horiz. % -0.00% 1,600.00% -0.00% 1,050.00% 1,100.00% 1,200.00% 100.00%
NP -231 -1,677 -1,177 -436 -485 -1,567 -737 -53.89%
  QoQ % 86.23% -42.48% -169.95% 10.10% 69.05% -112.62% -
  Horiz. % 31.34% 227.54% 159.70% 59.16% 65.81% 212.62% 100.00%
NP to SH -196 -1,791 -1,142 -397 -468 -1,502 -712 -57.72%
  QoQ % 89.06% -56.83% -187.66% 15.17% 68.84% -110.96% -
  Horiz. % 27.53% 251.54% 160.39% 55.76% 65.73% 210.96% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 2,046 3,818 3,103 2,340 2,235 3,404 2,309 -7.75%
  QoQ % -46.41% 23.04% 32.61% 4.70% -34.34% 47.42% -
  Horiz. % 88.61% 165.35% 134.39% 101.34% 96.80% 147.42% 100.00%
Net Worth 13,449 14,087 15,921 17,070 17,395 17,190 18,525 -19.24%
  QoQ % -4.53% -11.52% -6.73% -1.86% 1.19% -7.20% -
  Horiz. % 72.60% 76.05% 85.95% 92.15% 93.90% 92.80% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 13,449 14,087 15,921 17,070 17,395 17,190 18,525 -19.24%
  QoQ % -4.53% -11.52% -6.73% -1.86% 1.19% -7.20% -
  Horiz. % 72.60% 76.05% 85.95% 92.15% 93.90% 92.80% 100.00%
NOSH 67,586 66,263 66,011 66,166 65,915 65,990 65,925 1.67%
  QoQ % 2.00% 0.38% -0.23% 0.38% -0.11% 0.10% -
  Horiz. % 102.52% 100.51% 100.13% 100.37% 99.98% 100.10% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -12.73 % -78.33 % -61.11 % -22.90 % -27.71 % -85.30 % -46.88 % -58.10%
  QoQ % 83.75% -28.18% -166.86% 17.36% 67.51% -81.95% -
  Horiz. % 27.15% 167.09% 130.35% 48.85% 59.11% 181.95% 100.00%
ROE -1.46 % -12.71 % -7.17 % -2.33 % -2.69 % -8.74 % -3.84 % -47.55%
  QoQ % 88.51% -77.27% -207.73% 13.38% 69.22% -127.60% -
  Horiz. % 38.02% 330.99% 186.72% 60.68% 70.05% 227.60% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.69 3.23 2.92 2.88 2.65 2.78 2.38 8.51%
  QoQ % -16.72% 10.62% 1.39% 8.68% -4.68% 16.81% -
  Horiz. % 113.03% 135.71% 122.69% 121.01% 111.34% 116.81% 100.00%
EPS -0.29 -2.71 -1.73 -0.60 -0.71 -2.28 -1.08 -58.41%
  QoQ % 89.30% -56.65% -188.33% 15.49% 68.86% -111.11% -
  Horiz. % 26.85% 250.93% 160.19% 55.56% 65.74% 211.11% 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 0.1990 0.2126 0.2412 0.2580 0.2639 0.2605 0.2810 -20.57%
  QoQ % -6.40% -11.86% -6.51% -2.24% 1.31% -7.30% -
  Horiz. % 70.82% 75.66% 85.84% 91.81% 93.91% 92.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.42 1.67 1.51 1.49 1.37 1.44 1.23 10.06%
  QoQ % -14.97% 10.60% 1.34% 8.76% -4.86% 17.07% -
  Horiz. % 115.45% 135.77% 122.76% 121.14% 111.38% 117.07% 100.00%
EPS -0.15 -1.40 -0.89 -0.31 -0.37 -1.17 -0.56 -58.48%
  QoQ % 89.29% -57.30% -187.10% 16.22% 68.38% -108.93% -
  Horiz. % 26.79% 250.00% 158.93% 55.36% 66.07% 208.93% 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 0.1052 0.1101 0.1245 0.1335 0.1360 0.1344 0.1448 -19.20%
  QoQ % -4.45% -11.57% -6.74% -1.84% 1.19% -7.18% -
  Horiz. % 72.65% 76.04% 85.98% 92.20% 93.92% 92.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.3400 0.2800 0.3000 0.3100 0.3200 0.2800 0.3400 -
P/RPS 12.66 8.67 10.28 10.77 12.05 10.06 14.26 -7.63%
  QoQ % 46.02% -15.66% -4.55% -10.62% 19.78% -29.45% -
  Horiz. % 88.78% 60.80% 72.09% 75.53% 84.50% 70.55% 100.00%
P/EPS -117.24 -10.36 -17.34 -51.67 -45.07 -12.30 -31.48 140.46%
  QoQ % -1,031.66% 40.25% 66.44% -14.64% -266.42% 60.93% -
  Horiz. % 372.43% 32.91% 55.08% 164.14% 143.17% 39.07% 100.00%
EY -0.85 -9.65 -5.77 -1.94 -2.22 -8.13 -3.18 -58.54%
  QoQ % 91.19% -67.24% -197.42% 12.61% 72.69% -155.66% -
  Horiz. % 26.73% 303.46% 181.45% 61.01% 69.81% 255.66% 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 1.71 1.32 1.24 1.20 1.21 1.07 1.21 25.96%
  QoQ % 29.55% 6.45% 3.33% -0.83% 13.08% -11.57% -
  Horiz. % 141.32% 109.09% 102.48% 99.17% 100.00% 88.43% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.2800 0.2500 0.3200 0.2800 0.3100 0.0900 0.3100 -
P/RPS 10.43 7.74 10.97 9.73 11.68 3.23 13.00 -13.67%
  QoQ % 34.75% -29.44% 12.74% -16.70% 261.61% -75.15% -
  Horiz. % 80.23% 59.54% 84.38% 74.85% 89.85% 24.85% 100.00%
P/EPS -96.55 -9.25 -18.50 -46.67 -43.66 -3.95 -28.70 124.68%
  QoQ % -943.78% 50.00% 60.36% -6.89% -1,005.32% 86.24% -
  Horiz. % 336.41% 32.23% 64.46% 162.61% 152.13% 13.76% 100.00%
EY -1.04 -10.81 -5.41 -2.14 -2.29 -25.29 -3.48 -55.33%
  QoQ % 90.38% -99.82% -152.80% 6.55% 90.95% -626.72% -
  Horiz. % 29.89% 310.63% 155.46% 61.49% 65.80% 726.72% 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 1.41 1.18 1.33 1.09 1.17 0.35 1.10 18.02%
  QoQ % 19.49% -11.28% 22.02% -6.84% 234.29% -68.18% -
  Horiz. % 128.18% 107.27% 120.91% 99.09% 106.36% 31.82% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers