Highlights

[ASDION] QoQ Quarter Result on 2017-06-30 [#1]

Stock [ASDION]: ASDION BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     88.77%    YoY -     32.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 869 851 1,117 1,425 1,804 2,156 2,779 -53.96%
  QoQ % 2.12% -23.81% -21.61% -21.01% -16.33% -22.42% -
  Horiz. % 31.27% 30.62% 40.19% 51.28% 64.92% 77.58% 100.00%
PBT -902 -382 -629 -446 -4,436 -1,505 -1,066 -10.55%
  QoQ % -136.13% 39.27% -41.03% 89.95% -194.75% -41.18% -
  Horiz. % 84.62% 35.83% 59.01% 41.84% 416.14% 141.18% 100.00%
Tax 0 -7 0 -106 -1 0 0 -
  QoQ % 0.00% 0.00% 0.00% -10,500.00% 0.00% 0.00% -
  Horiz. % -0.00% 700.00% -0.00% 10,600.00% 100.00% - -
NP -902 -389 -629 -552 -4,437 -1,505 -1,066 -10.55%
  QoQ % -131.88% 38.16% -13.95% 87.56% -194.82% -41.18% -
  Horiz. % 84.62% 36.49% 59.01% 51.78% 416.23% 141.18% 100.00%
NP to SH -870 -380 -598 -499 -4,442 -1,263 -1,050 -11.79%
  QoQ % -128.95% 36.45% -19.84% 88.77% -251.70% -20.29% -
  Horiz. % 82.86% 36.19% 56.95% 47.52% 423.05% 120.29% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 1,771 1,240 1,746 1,977 6,241 3,661 3,845 -40.39%
  QoQ % 42.82% -28.98% -11.68% -68.32% 70.47% -4.79% -
  Horiz. % 46.06% 32.25% 45.41% 51.42% 162.31% 95.21% 100.00%
Net Worth 9,499 10,371 10,754 11,347 11,847 17,045 18,417 -35.71%
  QoQ % -8.41% -3.57% -5.23% -4.22% -30.49% -7.45% -
  Horiz. % 51.58% 56.31% 58.40% 61.62% 64.33% 92.55% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 9,499 10,371 10,754 11,347 11,847 17,045 18,417 -35.71%
  QoQ % -8.41% -3.57% -5.23% -4.22% -30.49% -7.45% -
  Horiz. % 51.58% 56.31% 58.40% 61.62% 64.33% 92.55% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -103.80 % -45.71 % -56.31 % -38.74 % -245.95 % -69.81 % -38.36 % 94.30%
  QoQ % -127.08% 18.82% -45.35% 84.25% -252.31% -81.99% -
  Horiz. % 270.59% 119.16% 146.79% 100.99% 641.16% 181.99% 100.00%
ROE -9.16 % -3.66 % -5.56 % -4.40 % -37.49 % -7.41 % -5.70 % 37.24%
  QoQ % -150.27% 34.17% -26.36% 88.26% -405.94% -30.00% -
  Horiz. % 160.70% 64.21% 97.54% 77.19% 657.72% 130.00% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.75 0.73 0.96 1.23 1.55 1.85 2.39 -53.85%
  QoQ % 2.74% -23.96% -21.95% -20.65% -16.22% -22.59% -
  Horiz. % 31.38% 30.54% 40.17% 51.46% 64.85% 77.41% 100.00%
EPS -0.75 -0.33 -0.51 -0.43 -3.82 -1.09 -0.90 -11.45%
  QoQ % -127.27% 35.29% -18.60% 88.74% -250.46% -21.11% -
  Horiz. % 83.33% 36.67% 56.67% 47.78% 424.44% 121.11% 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 0.0817 0.0892 0.0925 0.0976 0.1019 0.1466 0.1584 -35.71%
  QoQ % -8.41% -3.57% -5.23% -4.22% -30.49% -7.45% -
  Horiz. % 51.58% 56.31% 58.40% 61.62% 64.33% 92.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.68 0.67 0.87 1.11 1.41 1.69 2.17 -53.90%
  QoQ % 1.49% -22.99% -21.62% -21.28% -16.57% -22.12% -
  Horiz. % 31.34% 30.88% 40.09% 51.15% 64.98% 77.88% 100.00%
EPS -0.68 -0.30 -0.47 -0.39 -3.47 -0.99 -0.82 -11.74%
  QoQ % -126.67% 36.17% -20.51% 88.76% -250.51% -20.73% -
  Horiz. % 82.93% 36.59% 57.32% 47.56% 423.17% 120.73% 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 0.0743 0.0811 0.0841 0.0887 0.0926 0.1333 0.1440 -35.70%
  QoQ % -8.38% -3.57% -5.19% -4.21% -30.53% -7.43% -
  Horiz. % 51.60% 56.32% 58.40% 61.60% 64.31% 92.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.2050 0.1550 0.1450 0.2600 0.4500 0.1950 0.2050 -
P/RPS 27.43 21.18 15.09 21.21 29.00 10.52 8.58 117.17%
  QoQ % 29.51% 40.36% -28.85% -26.86% 175.67% 22.61% -
  Horiz. % 319.70% 246.85% 175.87% 247.20% 338.00% 122.61% 100.00%
P/EPS -27.40 -47.43 -28.19 -60.58 -11.78 -17.95 -22.70 13.38%
  QoQ % 42.23% -68.25% 53.47% -414.26% 34.37% 20.93% -
  Horiz. % 120.70% 208.94% 124.19% 266.87% 51.89% 79.07% 100.00%
EY -3.65 -2.11 -3.55 -1.65 -8.49 -5.57 -4.41 -11.86%
  QoQ % -72.99% 40.56% -115.15% 80.57% -52.42% -26.30% -
  Horiz. % 82.77% 47.85% 80.50% 37.41% 192.52% 126.30% 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 2.51 1.74 1.57 2.66 4.42 1.33 1.29 55.92%
  QoQ % 44.25% 10.83% -40.98% -39.82% 232.33% 3.10% -
  Horiz. % 194.57% 134.88% 121.71% 206.20% 342.64% 103.10% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 26/02/18 28/12/17 29/08/17 31/05/17 24/02/17 28/11/16 -
Price 0.2550 0.1550 0.1700 0.1550 0.2600 0.2800 0.2100 -
P/RPS 34.12 21.18 17.70 12.65 16.76 15.10 8.79 147.19%
  QoQ % 61.10% 19.66% 39.92% -24.52% 10.99% 71.79% -
  Horiz. % 388.17% 240.96% 201.37% 143.91% 190.67% 171.79% 100.00%
P/EPS -34.08 -47.43 -33.05 -36.12 -6.81 -25.78 -23.25 29.07%
  QoQ % 28.15% -43.51% 8.50% -430.40% 73.58% -10.88% -
  Horiz. % 146.58% 204.00% 142.15% 155.35% 29.29% 110.88% 100.00%
EY -2.93 -2.11 -3.03 -2.77 -14.69 -3.88 -4.30 -22.58%
  QoQ % -38.86% 30.36% -9.39% 81.14% -278.61% 9.77% -
  Horiz. % 68.14% 49.07% 70.47% 64.42% 341.63% 90.23% 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 3.12 1.74 1.84 1.59 2.55 1.91 1.33 76.64%
  QoQ % 79.31% -5.43% 15.72% -37.65% 33.51% 43.61% -
  Horiz. % 234.59% 130.83% 138.35% 119.55% 191.73% 143.61% 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.
 


 

214  429  559  944 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.235+0.075 
 SAPNRG-WA 0.135+0.005 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 KNM 0.395-0.005 
 VELESTO-WA 0.145-0.005 
 REACH 0.215+0.025 
 REACH-WA 0.065+0.01 
 ALAM-WA 0.065+0.01 
 ALAM 0.115+0.01 
Partners & Brokers