Highlights

[ASDION] QoQ Quarter Result on 2013-09-30 [#2]

Stock [ASDION]: ASDION BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     -21.58%    YoY -     -127.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 635 753 1,261 1,285 1,070 1,079 1,183 -34.03%
  QoQ % -15.67% -40.29% -1.87% 20.09% -0.83% -8.79% -
  Horiz. % 53.68% 63.65% 106.59% 108.62% 90.45% 91.21% 100.00%
PBT -506 -1,406 -702 -701 -576 -724 -816 -27.35%
  QoQ % 64.01% -100.28% -0.14% -21.70% 20.44% 11.27% -
  Horiz. % 62.01% 172.30% 86.03% 85.91% 70.59% 88.73% 100.00%
Tax -3 130 0 -8 0 0 -1 108.43%
  QoQ % -102.31% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% -13,000.00% -0.00% 800.00% -0.00% -0.00% 100.00%
NP -509 -1,276 -702 -709 -576 -724 -817 -27.12%
  QoQ % 60.11% -81.77% 0.99% -23.09% 20.44% 11.38% -
  Horiz. % 62.30% 156.18% 85.92% 86.78% 70.50% 88.62% 100.00%
NP to SH -509 -1,390 -724 -693 -570 -727 -804 -26.33%
  QoQ % 63.38% -91.99% -4.47% -21.58% 21.60% 9.58% -
  Horiz. % 63.31% 172.89% 90.05% 86.19% 70.90% 90.42% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 1,144 2,029 1,963 1,994 1,646 1,803 2,000 -31.16%
  QoQ % -43.62% 3.36% -1.55% 21.14% -8.71% -9.85% -
  Horiz. % 57.20% 101.45% 98.15% 99.70% 82.30% 90.15% 100.00%
Net Worth 26,185 19,384 13,914 13,559 8,642 9,044 5,029 201.28%
  QoQ % 35.08% 39.32% 2.61% 56.89% -4.44% 79.80% -
  Horiz. % 520.58% 385.38% 276.62% 269.58% 171.83% 179.80% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 26,185 19,384 13,914 13,559 8,642 9,044 5,029 201.28%
  QoQ % 35.08% 39.32% 2.61% 56.89% -4.44% 79.80% -
  Horiz. % 520.58% 385.38% 276.62% 269.58% 171.83% 179.80% 100.00%
NOSH 113,111 83,734 83,218 77,000 66,279 66,697 66,446 42.71%
  QoQ % 35.08% 0.62% 8.08% 16.18% -0.63% 0.38% -
  Horiz. % 170.23% 126.02% 125.24% 115.88% 99.75% 100.38% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -80.16 % -169.46 % -55.67 % -55.18 % -53.83 % -67.10 % -69.06 % 10.48%
  QoQ % 52.70% -204.40% -0.89% -2.51% 19.78% 2.84% -
  Horiz. % 116.07% 245.38% 80.61% 79.90% 77.95% 97.16% 100.00%
ROE -1.94 % -7.17 % -5.20 % -5.11 % -6.60 % -8.04 % -15.98 % -75.58%
  QoQ % 72.94% -37.88% -1.76% 22.58% 17.91% 49.69% -
  Horiz. % 12.14% 44.87% 32.54% 31.98% 41.30% 50.31% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.56 0.90 1.52 1.67 1.61 1.62 1.78 -53.84%
  QoQ % -37.78% -40.79% -8.98% 3.73% -0.62% -8.99% -
  Horiz. % 31.46% 50.56% 85.39% 93.82% 90.45% 91.01% 100.00%
EPS -0.45 -1.66 -0.87 -0.90 -0.86 -1.09 -1.21 -48.38%
  QoQ % 72.89% -90.80% 3.33% -4.65% 21.10% 9.92% -
  Horiz. % 37.19% 137.19% 71.90% 74.38% 71.07% 90.08% 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 0.2315 0.1672 0.1761 0.1304 0.1356 0.0757 111.12%
  QoQ % 0.00% 38.46% -5.05% 35.05% -3.83% 79.13% -
  Horiz. % 305.81% 305.81% 220.87% 232.63% 172.26% 179.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.50 0.59 0.99 1.00 0.84 0.84 0.92 -33.48%
  QoQ % -15.25% -40.40% -1.00% 19.05% 0.00% -8.70% -
  Horiz. % 54.35% 64.13% 107.61% 108.70% 91.30% 91.30% 100.00%
EPS -0.40 -1.09 -0.57 -0.54 -0.45 -0.57 -0.63 -26.19%
  QoQ % 63.30% -91.23% -5.56% -20.00% 21.05% 9.52% -
  Horiz. % 63.49% 173.02% 90.48% 85.71% 71.43% 90.48% 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 0.2047 0.1516 0.1088 0.1060 0.0676 0.0707 0.0393 201.39%
  QoQ % 35.03% 39.34% 2.64% 56.80% -4.38% 79.90% -
  Horiz. % 520.87% 385.75% 276.84% 269.72% 172.01% 179.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.4150 0.4050 0.4050 0.3950 0.3200 0.2800 0.2900 -
P/RPS 73.92 45.04 26.73 23.67 19.82 17.31 16.29 174.85%
  QoQ % 64.12% 68.50% 12.93% 19.42% 14.50% 6.26% -
  Horiz. % 453.78% 276.49% 164.09% 145.30% 121.67% 106.26% 100.00%
P/EPS -92.22 -24.40 -46.55 -43.89 -37.21 -25.69 -23.97 146.14%
  QoQ % -277.95% 47.58% -6.06% -17.95% -44.84% -7.18% -
  Horiz. % 384.73% 101.79% 194.20% 183.10% 155.24% 107.18% 100.00%
EY -1.08 -4.10 -2.15 -2.28 -2.69 -3.89 -4.17 -59.47%
  QoQ % 73.66% -90.70% 5.70% 15.24% 30.85% 6.71% -
  Horiz. % 25.90% 98.32% 51.56% 54.68% 64.51% 93.29% 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 1.75 2.42 2.24 2.45 2.06 3.83 -39.86%
  QoQ % 2.29% -27.69% 8.04% -8.57% 18.93% -46.21% -
  Horiz. % 46.74% 45.69% 63.19% 58.49% 63.97% 53.79% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.3800 0.4150 0.4200 0.4600 0.3850 0.3100 0.3150 -
P/RPS 67.69 46.15 27.72 27.56 23.85 19.16 17.69 145.24%
  QoQ % 46.67% 66.49% 0.58% 15.56% 24.48% 8.31% -
  Horiz. % 382.65% 260.88% 156.70% 155.79% 134.82% 108.31% 100.00%
P/EPS -84.44 -25.00 -48.28 -51.11 -44.77 -28.44 -26.03 119.61%
  QoQ % -237.76% 48.22% 5.54% -14.16% -57.42% -9.26% -
  Horiz. % 324.39% 96.04% 185.48% 196.35% 171.99% 109.26% 100.00%
EY -1.18 -4.00 -2.07 -1.96 -2.23 -3.52 -3.84 -54.56%
  QoQ % 70.50% -93.24% -5.61% 12.11% 36.65% 8.33% -
  Horiz. % 30.73% 104.17% 53.91% 51.04% 58.07% 91.67% 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 1.64 1.79 2.51 2.61 2.95 2.29 4.16 -46.33%
  QoQ % -8.38% -28.69% -3.83% -11.53% 28.82% -44.95% -
  Horiz. % 39.42% 43.03% 60.34% 62.74% 70.91% 55.05% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers