Highlights

[ASDION] QoQ Quarter Result on 2013-06-30 [#1]

Stock [ASDION]: ASDION BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     21.60%    YoY -     23.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 753 1,261 1,285 1,070 1,079 1,183 1,908 -46.23%
  QoQ % -40.29% -1.87% 20.09% -0.83% -8.79% -38.00% -
  Horiz. % 39.47% 66.09% 67.35% 56.08% 56.55% 62.00% 100.00%
PBT -1,406 -702 -701 -576 -724 -816 -330 163.05%
  QoQ % -100.28% -0.14% -21.70% 20.44% 11.27% -147.27% -
  Horiz. % 426.06% 212.73% 212.42% 174.55% 219.39% 247.27% 100.00%
Tax 130 0 -8 0 0 -1 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -13,000.00% -0.00% 800.00% -0.00% -0.00% 100.00% -
NP -1,276 -702 -709 -576 -724 -817 -330 146.56%
  QoQ % -81.77% 0.99% -23.09% 20.44% 11.38% -147.58% -
  Horiz. % 386.67% 212.73% 214.85% 174.55% 219.39% 247.58% 100.00%
NP to SH -1,390 -724 -693 -570 -727 -804 -304 175.74%
  QoQ % -91.99% -4.47% -21.58% 21.60% 9.58% -164.47% -
  Horiz. % 457.24% 238.16% 227.96% 187.50% 239.14% 264.47% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 2,029 1,963 1,994 1,646 1,803 2,000 2,238 -6.33%
  QoQ % 3.36% -1.55% 21.14% -8.71% -9.85% -10.63% -
  Horiz. % 90.66% 87.71% 89.10% 73.55% 80.56% 89.37% 100.00%
Net Worth 19,384 13,914 13,559 8,642 9,044 5,029 5,795 123.81%
  QoQ % 39.32% 2.61% 56.89% -4.44% 79.80% -13.21% -
  Horiz. % 334.46% 240.07% 233.96% 149.12% 156.05% 86.79% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 19,384 13,914 13,559 8,642 9,044 5,029 5,795 123.81%
  QoQ % 39.32% 2.61% 56.89% -4.44% 79.80% -13.21% -
  Horiz. % 334.46% 240.07% 233.96% 149.12% 156.05% 86.79% 100.00%
NOSH 83,734 83,218 77,000 66,279 66,697 66,446 66,086 17.11%
  QoQ % 0.62% 8.08% 16.18% -0.63% 0.38% 0.54% -
  Horiz. % 126.70% 125.92% 116.51% 100.29% 100.92% 100.54% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -169.46 % -55.67 % -55.18 % -53.83 % -67.10 % -69.06 % -17.30 % 358.44%
  QoQ % -204.40% -0.89% -2.51% 19.78% 2.84% -299.19% -
  Horiz. % 979.54% 321.79% 318.96% 311.16% 387.86% 399.19% 100.00%
ROE -7.17 % -5.20 % -5.11 % -6.60 % -8.04 % -15.98 % -5.25 % 23.12%
  QoQ % -37.88% -1.76% 22.58% 17.91% 49.69% -204.38% -
  Horiz. % 136.57% 99.05% 97.33% 125.71% 153.14% 304.38% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.90 1.52 1.67 1.61 1.62 1.78 2.89 -54.09%
  QoQ % -40.79% -8.98% 3.73% -0.62% -8.99% -38.41% -
  Horiz. % 31.14% 52.60% 57.79% 55.71% 56.06% 61.59% 100.00%
EPS -1.66 -0.87 -0.90 -0.86 -1.09 -1.21 -0.46 135.45%
  QoQ % -90.80% 3.33% -4.65% 21.10% 9.92% -163.04% -
  Horiz. % 360.87% 189.13% 195.65% 186.96% 236.96% 263.04% 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 0.2315 0.1672 0.1761 0.1304 0.1356 0.0757 0.0877 91.11%
  QoQ % 38.46% -5.05% 35.05% -3.83% 79.13% -13.68% -
  Horiz. % 263.97% 190.65% 200.80% 148.69% 154.62% 86.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.59 0.99 1.00 0.84 0.84 0.92 1.49 -46.11%
  QoQ % -40.40% -1.00% 19.05% 0.00% -8.70% -38.26% -
  Horiz. % 39.60% 66.44% 67.11% 56.38% 56.38% 61.74% 100.00%
EPS -1.09 -0.57 -0.54 -0.45 -0.57 -0.63 -0.24 174.50%
  QoQ % -91.23% -5.56% -20.00% 21.05% 9.52% -162.50% -
  Horiz. % 454.17% 237.50% 225.00% 187.50% 237.50% 262.50% 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 0.1516 0.1088 0.1060 0.0676 0.0707 0.0393 0.0453 123.90%
  QoQ % 39.34% 2.64% 56.80% -4.38% 79.90% -13.25% -
  Horiz. % 334.66% 240.18% 234.00% 149.23% 156.07% 86.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.4050 0.4050 0.3950 0.3200 0.2800 0.2900 0.3100 -
P/RPS 45.04 26.73 23.67 19.82 17.31 16.29 10.74 160.28%
  QoQ % 68.50% 12.93% 19.42% 14.50% 6.26% 51.68% -
  Horiz. % 419.37% 248.88% 220.39% 184.54% 161.17% 151.68% 100.00%
P/EPS -24.40 -46.55 -43.89 -37.21 -25.69 -23.97 -67.39 -49.23%
  QoQ % 47.58% -6.06% -17.95% -44.84% -7.18% 64.43% -
  Horiz. % 36.21% 69.08% 65.13% 55.22% 38.12% 35.57% 100.00%
EY -4.10 -2.15 -2.28 -2.69 -3.89 -4.17 -1.48 97.37%
  QoQ % -90.70% 5.70% 15.24% 30.85% 6.71% -181.76% -
  Horiz. % 277.03% 145.27% 154.05% 181.76% 262.84% 281.76% 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 1.75 2.42 2.24 2.45 2.06 3.83 3.53 -37.39%
  QoQ % -27.69% 8.04% -8.57% 18.93% -46.21% 8.50% -
  Horiz. % 49.58% 68.56% 63.46% 69.41% 58.36% 108.50% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.4150 0.4200 0.4600 0.3850 0.3100 0.3150 0.2900 -
P/RPS 46.15 27.72 27.56 23.85 19.16 17.69 10.04 176.71%
  QoQ % 66.49% 0.58% 15.56% 24.48% 8.31% 76.20% -
  Horiz. % 459.66% 276.10% 274.50% 237.55% 190.84% 176.20% 100.00%
P/EPS -25.00 -48.28 -51.11 -44.77 -28.44 -26.03 -63.04 -46.05%
  QoQ % 48.22% 5.54% -14.16% -57.42% -9.26% 58.71% -
  Horiz. % 39.66% 76.59% 81.08% 71.02% 45.11% 41.29% 100.00%
EY -4.00 -2.07 -1.96 -2.23 -3.52 -3.84 -1.59 85.08%
  QoQ % -93.24% -5.61% 12.11% 36.65% 8.33% -141.51% -
  Horiz. % 251.57% 130.19% 123.27% 140.25% 221.38% 241.51% 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 1.79 2.51 2.61 2.95 2.29 4.16 3.31 -33.65%
  QoQ % -28.69% -3.83% -11.53% 28.82% -44.95% 25.68% -
  Horiz. % 54.08% 75.83% 78.85% 89.12% 69.18% 125.68% 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.
 


 

334  163  562  1122 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SAPNRG 0.31+0.01 
 SCOMI-WB 0.045+0.01 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 GPACKET 0.46+0.015 
 HSI-H6R 0.325-0.065 
 HSI-C5J 0.21+0.07 
 SAPNRG-WA 0.135+0.005 
 KNM-WB 0.285+0.02 
Partners & Brokers