Highlights

[ASDION] QoQ Quarter Result on 2014-09-30 [#2]

Stock [ASDION]: ASDION BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -13.75%    YoY -     16.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 5,146 3,156 475 669 635 753 1,261 156.03%
  QoQ % 63.05% 564.42% -29.00% 5.35% -15.67% -40.29% -
  Horiz. % 408.09% 250.28% 37.67% 53.05% 50.36% 59.71% 100.00%
PBT 1,083 -522 -822 -577 -506 -1,406 -702 -
  QoQ % 307.47% 36.50% -42.46% -14.03% 64.01% -100.28% -
  Horiz. % -154.27% 74.36% 117.09% 82.19% 72.08% 200.28% 100.00%
Tax -2,163 -224 4 -2 -3 130 0 -
  QoQ % -865.62% -5,700.00% 300.00% 33.33% -102.31% 0.00% -
  Horiz. % -1,663.85% -172.31% 3.08% -1.54% -2.31% 100.00% -
NP -1,080 -746 -818 -579 -509 -1,276 -702 33.37%
  QoQ % -44.77% 8.80% -41.28% -13.75% 60.11% -81.77% -
  Horiz. % 153.85% 106.27% 116.52% 82.48% 72.51% 181.77% 100.00%
NP to SH -1,304 -167 -817 -579 -509 -1,390 -724 48.19%
  QoQ % -680.84% 79.56% -41.11% -13.75% 63.38% -91.99% -
  Horiz. % 180.11% 23.07% 112.85% 79.97% 70.30% 191.99% 100.00%
Tax Rate 199.72 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 6,226 3,902 1,293 1,248 1,144 2,029 1,963 116.33%
  QoQ % 59.56% 201.78% 3.61% 9.09% -43.62% 3.36% -
  Horiz. % 317.17% 198.78% 65.87% 63.58% 58.28% 103.36% 100.00%
Net Worth 22,538 2,355,671 24,017 25,237 26,185 19,384 13,914 38.05%
  QoQ % -99.04% 9,708.12% -4.83% -3.62% 35.08% 39.32% -
  Horiz. % 161.99% 16,930.09% 172.61% 181.38% 188.19% 139.32% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 22,538 2,355,671 24,017 25,237 26,185 19,384 13,914 38.05%
  QoQ % -99.04% 9,708.12% -4.83% -3.62% 35.08% 39.32% -
  Horiz. % 161.99% 16,930.09% 172.61% 181.38% 188.19% 139.32% 100.00%
NOSH 112,413 112,873 111,917 113,529 113,111 83,734 83,218 22.27%
  QoQ % -0.41% 0.85% -1.42% 0.37% 35.08% 0.62% -
  Horiz. % 135.08% 135.64% 134.49% 136.42% 135.92% 100.62% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -20.99 % -23.64 % -172.21 % -86.55 % -80.16 % -169.46 % -55.67 % -47.90%
  QoQ % 11.21% 86.27% -98.97% -7.97% 52.70% -204.40% -
  Horiz. % 37.70% 42.46% 309.34% 155.47% 143.99% 304.40% 100.00%
ROE -5.79 % -0.01 % -3.40 % -2.29 % -1.94 % -7.17 % -5.20 % 7.45%
  QoQ % -57,800.00% 99.71% -48.47% -18.04% 72.94% -37.88% -
  Horiz. % 111.35% 0.19% 65.38% 44.04% 37.31% 137.88% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.58 2.80 0.42 0.59 0.56 0.90 1.52 109.04%
  QoQ % 63.57% 566.67% -28.81% 5.36% -37.78% -40.79% -
  Horiz. % 301.32% 184.21% 27.63% 38.82% 36.84% 59.21% 100.00%
EPS -1.16 -0.15 -0.73 -0.51 -0.45 -1.66 -0.87 21.21%
  QoQ % -673.33% 79.45% -43.14% -13.33% 72.89% -90.80% -
  Horiz. % 133.33% 17.24% 83.91% 58.62% 51.72% 190.80% 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 0.2005 20.8700 0.2146 0.2223 0.2315 0.2315 0.1672 12.91%
  QoQ % -99.04% 9,625.07% -3.46% -3.97% 0.00% 38.46% -
  Horiz. % 119.92% 12,482.06% 128.35% 132.95% 138.46% 138.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.02 2.47 0.37 0.52 0.50 0.59 0.99 155.18%
  QoQ % 62.75% 567.57% -28.85% 4.00% -15.25% -40.40% -
  Horiz. % 406.06% 249.49% 37.37% 52.53% 50.51% 59.60% 100.00%
EPS -1.02 -0.13 -0.64 -0.45 -0.40 -1.09 -0.57 47.55%
  QoQ % -684.62% 79.69% -42.22% -12.50% 63.30% -91.23% -
  Horiz. % 178.95% 22.81% 112.28% 78.95% 70.18% 191.23% 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 0.1762 18.4185 0.1878 0.1973 0.2047 0.1516 0.1088 38.03%
  QoQ % -99.04% 9,707.51% -4.82% -3.62% 35.03% 39.34% -
  Horiz. % 161.95% 16,928.77% 172.61% 181.34% 188.14% 139.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.4600 0.5900 0.4800 0.4000 0.4150 0.4050 0.4050 -
P/RPS 31.89 21.10 113.10 67.88 73.92 45.04 26.73 12.52%
  QoQ % 51.14% -81.34% 66.62% -8.17% 64.12% 68.50% -
  Horiz. % 119.30% 78.94% 423.12% 253.95% 276.54% 168.50% 100.00%
P/EPS -125.86 -398.77 -65.75 -78.43 -92.22 -24.40 -46.55 94.43%
  QoQ % 68.44% -506.49% 16.17% 14.95% -277.95% 47.58% -
  Horiz. % 270.38% 856.65% 141.25% 168.49% 198.11% 52.42% 100.00%
EY -0.79 -0.25 -1.52 -1.27 -1.08 -4.10 -2.15 -48.79%
  QoQ % -216.00% 83.55% -19.69% -17.59% 73.66% -90.70% -
  Horiz. % 36.74% 11.63% 70.70% 59.07% 50.23% 190.70% 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 7.28 0.03 2.24 1.80 1.79 1.75 2.42 108.81%
  QoQ % 24,166.67% -98.66% 24.44% 0.56% 2.29% -27.69% -
  Horiz. % 300.83% 1.24% 92.56% 74.38% 73.97% 72.31% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 01/09/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.5250 0.9950 0.6300 0.3500 0.3800 0.4150 0.4200 -
P/RPS 11.47 35.59 148.44 59.40 67.69 46.15 27.72 -44.56%
  QoQ % -67.77% -76.02% 149.90% -12.25% 46.67% 66.49% -
  Horiz. % 41.38% 128.39% 535.50% 214.29% 244.19% 166.49% 100.00%
P/EPS -45.26 -672.51 -86.30 -68.63 -84.44 -25.00 -48.28 -4.23%
  QoQ % 93.27% -679.27% -25.75% 18.72% -237.76% 48.22% -
  Horiz. % 93.74% 1,392.94% 178.75% 142.15% 174.90% 51.78% 100.00%
EY -2.21 -0.15 -1.16 -1.46 -1.18 -4.00 -2.07 4.47%
  QoQ % -1,373.33% 87.07% 20.55% -23.73% 70.50% -93.24% -
  Horiz. % 106.76% 7.25% 56.04% 70.53% 57.00% 193.24% 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 2.62 0.05 2.94 1.57 1.64 1.79 2.51 2.91%
  QoQ % 5,140.00% -98.30% 87.26% -4.27% -8.38% -28.69% -
  Horiz. % 104.38% 1.99% 117.13% 62.55% 65.34% 71.31% 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.
 


 

308  386  539  656 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.11 
 HSI-C5P 0.27-0.08 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers