Highlights

[ASDION] QoQ Quarter Result on 2011-06-30 [#1]

Stock [ASDION]: ASDION BHD
Announcement Date 29-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     -137.24%    YoY -     -17.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,788 3,028 2,369 2,179 1,815 2,141 1,926 -4.83%
  QoQ % -40.95% 27.82% 8.72% 20.06% -15.23% 11.16% -
  Horiz. % 92.83% 157.22% 123.00% 113.14% 94.24% 111.16% 100.00%
PBT -5,463 -905 -738 -503 -231 -1,645 -1,177 177.99%
  QoQ % -503.65% -22.63% -46.72% -117.75% 85.96% -39.76% -
  Horiz. % 464.15% 76.89% 62.70% 42.74% 19.63% 139.76% 100.00%
Tax 2 -25 -1 0 0 -32 0 -
  QoQ % 108.00% -2,400.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -6.25% 78.12% 3.12% -0.00% -0.00% 100.00% -
NP -5,461 -930 -739 -503 -231 -1,677 -1,177 177.92%
  QoQ % -487.20% -25.85% -46.92% -117.75% 86.23% -42.48% -
  Horiz. % 463.98% 79.01% 62.79% 42.74% 19.63% 142.48% 100.00%
NP to SH -5,089 -880 -711 -465 -196 -1,791 -1,142 170.55%
  QoQ % -478.30% -23.77% -52.90% -137.24% 89.06% -56.83% -
  Horiz. % 445.62% 77.06% 62.26% 40.72% 17.16% 156.83% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 7,249 3,958 3,108 2,682 2,046 3,818 3,103 75.97%
  QoQ % 83.15% 27.35% 15.88% 31.09% -46.41% 23.04% -
  Horiz. % 233.61% 127.55% 100.16% 86.43% 65.94% 123.04% 100.00%
Net Worth 7,620 11,162 12,106 12,780 13,449 14,087 15,921 -38.79%
  QoQ % -31.73% -7.80% -5.27% -4.97% -4.53% -11.52% -
  Horiz. % 47.86% 70.10% 76.04% 80.27% 84.47% 88.48% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 7,620 11,162 12,106 12,780 13,449 14,087 15,921 -38.79%
  QoQ % -31.73% -7.80% -5.27% -4.97% -4.53% -11.52% -
  Horiz. % 47.86% 70.10% 76.04% 80.27% 84.47% 88.48% 100.00%
NOSH 66,436 66,165 66,448 66,428 67,586 66,263 66,011 0.43%
  QoQ % 0.41% -0.43% 0.03% -1.71% 2.00% 0.38% -
  Horiz. % 100.64% 100.23% 100.66% 100.63% 102.39% 100.38% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -305.43 % -30.71 % -31.19 % -23.08 % -12.73 % -78.33 % -61.11 % 192.04%
  QoQ % -894.56% 1.54% -35.14% -81.30% 83.75% -28.18% -
  Horiz. % 499.80% 50.25% 51.04% 37.77% 20.83% 128.18% 100.00%
ROE -66.78 % -7.88 % -5.87 % -3.64 % -1.46 % -12.71 % -7.17 % 342.07%
  QoQ % -747.46% -34.24% -61.26% -149.32% 88.51% -77.27% -
  Horiz. % 931.38% 109.90% 81.87% 50.77% 20.36% 177.27% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.69 4.58 3.57 3.28 2.69 3.23 2.92 -5.32%
  QoQ % -41.27% 28.29% 8.84% 21.93% -16.72% 10.62% -
  Horiz. % 92.12% 156.85% 122.26% 112.33% 92.12% 110.62% 100.00%
EPS -7.66 -1.33 -1.07 -0.70 -0.29 -2.71 -1.73 169.40%
  QoQ % -475.94% -24.30% -52.86% -141.38% 89.30% -56.65% -
  Horiz. % 442.77% 76.88% 61.85% 40.46% 16.76% 156.65% 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 0.1147 0.1687 0.1822 0.1924 0.1990 0.2126 0.2412 -39.05%
  QoQ % -32.01% -7.41% -5.30% -3.32% -6.40% -11.86% -
  Horiz. % 47.55% 69.94% 75.54% 79.77% 82.50% 88.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.40 2.37 1.85 1.70 1.42 1.67 1.51 -4.91%
  QoQ % -40.93% 28.11% 8.82% 19.72% -14.97% 10.60% -
  Horiz. % 92.72% 156.95% 122.52% 112.58% 94.04% 110.60% 100.00%
EPS -3.98 -0.69 -0.56 -0.36 -0.15 -1.40 -0.89 171.19%
  QoQ % -476.81% -23.21% -55.56% -140.00% 89.29% -57.30% -
  Horiz. % 447.19% 77.53% 62.92% 40.45% 16.85% 157.30% 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 0.0596 0.0873 0.0947 0.0999 0.1052 0.1101 0.1245 -38.78%
  QoQ % -31.73% -7.81% -5.21% -5.04% -4.45% -11.57% -
  Horiz. % 47.87% 70.12% 76.06% 80.24% 84.50% 88.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.3400 0.4000 0.3150 0.2800 0.3400 0.2800 0.3000 -
P/RPS 12.63 8.74 8.84 8.54 12.66 8.67 10.28 14.70%
  QoQ % 44.51% -1.13% 3.51% -32.54% 46.02% -15.66% -
  Horiz. % 122.86% 85.02% 85.99% 83.07% 123.15% 84.34% 100.00%
P/EPS -4.44 -30.08 -29.44 -40.00 -117.24 -10.36 -17.34 -59.64%
  QoQ % 85.24% -2.17% 26.40% 65.88% -1,031.66% 40.25% -
  Horiz. % 25.61% 173.47% 169.78% 230.68% 676.12% 59.75% 100.00%
EY -22.53 -3.32 -3.40 -2.50 -0.85 -9.65 -5.77 147.76%
  QoQ % -578.61% 2.35% -36.00% -194.12% 91.19% -67.24% -
  Horiz. % 390.47% 57.54% 58.93% 43.33% 14.73% 167.24% 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 2.96 2.37 1.73 1.46 1.71 1.32 1.24 78.52%
  QoQ % 24.89% 36.99% 18.49% -14.62% 29.55% 6.45% -
  Horiz. % 238.71% 191.13% 139.52% 117.74% 137.90% 106.45% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.2800 0.4500 0.2400 0.2850 0.2800 0.2500 0.3200 -
P/RPS 10.40 9.83 6.73 8.69 10.43 7.74 10.97 -3.49%
  QoQ % 5.80% 46.06% -22.55% -16.68% 34.75% -29.44% -
  Horiz. % 94.80% 89.61% 61.35% 79.22% 95.08% 70.56% 100.00%
P/EPS -3.66 -33.83 -22.43 -40.71 -96.55 -9.25 -18.50 -66.01%
  QoQ % 89.18% -50.82% 44.90% 57.84% -943.78% 50.00% -
  Horiz. % 19.78% 182.86% 121.24% 220.05% 521.89% 50.00% 100.00%
EY -27.36 -2.96 -4.46 -2.46 -1.04 -10.81 -5.41 194.34%
  QoQ % -824.32% 33.63% -81.30% -136.54% 90.38% -99.82% -
  Horiz. % 505.73% 54.71% 82.44% 45.47% 19.22% 199.82% 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 2.44 2.67 1.32 1.48 1.41 1.18 1.33 49.81%
  QoQ % -8.61% 102.27% -10.81% 4.96% 19.49% -11.28% -
  Horiz. % 183.46% 200.75% 99.25% 111.28% 106.02% 88.72% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers