Highlights

[ASDION] QoQ Quarter Result on 2010-09-30 [#3]

Stock [ASDION]: ASDION BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -187.66%    YoY -     -60.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,179 1,815 2,141 1,926 1,904 1,750 1,837 12.09%
  QoQ % 20.06% -15.23% 11.16% 1.16% 8.80% -4.74% -
  Horiz. % 118.62% 98.80% 116.55% 104.84% 103.65% 95.26% 100.00%
PBT -503 -231 -1,645 -1,177 -415 -463 -1,543 -52.73%
  QoQ % -117.75% 85.96% -39.76% -183.61% 10.37% 69.99% -
  Horiz. % 32.60% 14.97% 106.61% 76.28% 26.90% 30.01% 100.00%
Tax 0 0 -32 0 -21 -22 -24 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.55% 8.33% -
  Horiz. % -0.00% -0.00% 133.33% -0.00% 87.50% 91.67% 100.00%
NP -503 -231 -1,677 -1,177 -436 -485 -1,567 -53.22%
  QoQ % -117.75% 86.23% -42.48% -169.95% 10.10% 69.05% -
  Horiz. % 32.10% 14.74% 107.02% 75.11% 27.82% 30.95% 100.00%
NP to SH -465 -196 -1,791 -1,142 -397 -468 -1,502 -54.33%
  QoQ % -137.24% 89.06% -56.83% -187.66% 15.17% 68.84% -
  Horiz. % 30.96% 13.05% 119.24% 76.03% 26.43% 31.16% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 2,682 2,046 3,818 3,103 2,340 2,235 3,404 -14.73%
  QoQ % 31.09% -46.41% 23.04% 32.61% 4.70% -34.34% -
  Horiz. % 78.79% 60.11% 112.16% 91.16% 68.74% 65.66% 100.00%
Net Worth 12,780 13,449 14,087 15,921 17,070 17,395 17,190 -17.98%
  QoQ % -4.97% -4.53% -11.52% -6.73% -1.86% 1.19% -
  Horiz. % 74.35% 78.24% 81.95% 92.62% 99.30% 101.19% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 12,780 13,449 14,087 15,921 17,070 17,395 17,190 -17.98%
  QoQ % -4.97% -4.53% -11.52% -6.73% -1.86% 1.19% -
  Horiz. % 74.35% 78.24% 81.95% 92.62% 99.30% 101.19% 100.00%
NOSH 66,428 67,586 66,263 66,011 66,166 65,915 65,990 0.44%
  QoQ % -1.71% 2.00% 0.38% -0.23% 0.38% -0.11% -
  Horiz. % 100.66% 102.42% 100.41% 100.03% 100.27% 99.89% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -23.08 % -12.73 % -78.33 % -61.11 % -22.90 % -27.71 % -85.30 % -58.27%
  QoQ % -81.30% 83.75% -28.18% -166.86% 17.36% 67.51% -
  Horiz. % 27.06% 14.92% 91.83% 71.64% 26.85% 32.49% 100.00%
ROE -3.64 % -1.46 % -12.71 % -7.17 % -2.33 % -2.69 % -8.74 % -44.32%
  QoQ % -149.32% 88.51% -77.27% -207.73% 13.38% 69.22% -
  Horiz. % 41.65% 16.70% 145.42% 82.04% 26.66% 30.78% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.28 2.69 3.23 2.92 2.88 2.65 2.78 11.69%
  QoQ % 21.93% -16.72% 10.62% 1.39% 8.68% -4.68% -
  Horiz. % 117.99% 96.76% 116.19% 105.04% 103.60% 95.32% 100.00%
EPS -0.70 -0.29 -2.71 -1.73 -0.60 -0.71 -2.28 -54.59%
  QoQ % -141.38% 89.30% -56.65% -188.33% 15.49% 68.86% -
  Horiz. % 30.70% 12.72% 118.86% 75.88% 26.32% 31.14% 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 0.1924 0.1990 0.2126 0.2412 0.2580 0.2639 0.2605 -18.34%
  QoQ % -3.32% -6.40% -11.86% -6.51% -2.24% 1.31% -
  Horiz. % 73.86% 76.39% 81.61% 92.59% 99.04% 101.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.70 1.42 1.67 1.51 1.49 1.37 1.44 11.74%
  QoQ % 19.72% -14.97% 10.60% 1.34% 8.76% -4.86% -
  Horiz. % 118.06% 98.61% 115.97% 104.86% 103.47% 95.14% 100.00%
EPS -0.36 -0.15 -1.40 -0.89 -0.31 -0.37 -1.17 -54.52%
  QoQ % -140.00% 89.29% -57.30% -187.10% 16.22% 68.38% -
  Horiz. % 30.77% 12.82% 119.66% 76.07% 26.50% 31.62% 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 0.0999 0.1052 0.1101 0.1245 0.1335 0.1360 0.1344 -17.99%
  QoQ % -5.04% -4.45% -11.57% -6.74% -1.84% 1.19% -
  Horiz. % 74.33% 78.27% 81.92% 92.63% 99.33% 101.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.2800 0.3400 0.2800 0.3000 0.3100 0.3200 0.2800 -
P/RPS 8.54 12.66 8.67 10.28 10.77 12.05 10.06 -10.37%
  QoQ % -32.54% 46.02% -15.66% -4.55% -10.62% 19.78% -
  Horiz. % 84.89% 125.84% 86.18% 102.19% 107.06% 119.78% 100.00%
P/EPS -40.00 -117.24 -10.36 -17.34 -51.67 -45.07 -12.30 119.98%
  QoQ % 65.88% -1,031.66% 40.25% 66.44% -14.64% -266.42% -
  Horiz. % 325.20% 953.17% 84.23% 140.98% 420.08% 366.42% 100.00%
EY -2.50 -0.85 -9.65 -5.77 -1.94 -2.22 -8.13 -54.54%
  QoQ % -194.12% 91.19% -67.24% -197.42% 12.61% 72.69% -
  Horiz. % 30.75% 10.46% 118.70% 70.97% 23.86% 27.31% 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 1.46 1.71 1.32 1.24 1.20 1.21 1.07 23.09%
  QoQ % -14.62% 29.55% 6.45% 3.33% -0.83% 13.08% -
  Horiz. % 136.45% 159.81% 123.36% 115.89% 112.15% 113.08% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.2850 0.2800 0.2500 0.3200 0.2800 0.3100 0.0900 -
P/RPS 8.69 10.43 7.74 10.97 9.73 11.68 3.23 93.79%
  QoQ % -16.68% 34.75% -29.44% 12.74% -16.70% 261.61% -
  Horiz. % 269.04% 322.91% 239.63% 339.63% 301.24% 361.61% 100.00%
P/EPS -40.71 -96.55 -9.25 -18.50 -46.67 -43.66 -3.95 375.62%
  QoQ % 57.84% -943.78% 50.00% 60.36% -6.89% -1,005.32% -
  Horiz. % 1,030.63% 2,444.30% 234.18% 468.35% 1,181.52% 1,105.32% 100.00%
EY -2.46 -1.04 -10.81 -5.41 -2.14 -2.29 -25.29 -78.94%
  QoQ % -136.54% 90.38% -99.82% -152.80% 6.55% 90.95% -
  Horiz. % 9.73% 4.11% 42.74% 21.39% 8.46% 9.05% 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 1.48 1.41 1.18 1.33 1.09 1.17 0.35 162.19%
  QoQ % 4.96% 19.49% -11.28% 22.02% -6.84% 234.29% -
  Horiz. % 422.86% 402.86% 337.14% 380.00% 311.43% 334.29% 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.
 


 

400  248  531  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.025-0.01 
 SAPNRG 0.270.00 
 VSOLAR 0.15+0.005 
 NETX 0.015-0.005 
 HSI-H6P 0.18-0.085 
 NAIM 1.16+0.185 
 KNM 0.375-0.005 
 HSI-C7F 0.425+0.075 
 DSONIC-WA 0.405-0.005 
 ARMADA 0.225+0.005 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
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. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers