Highlights

[ASDION] QoQ Quarter Result on 2010-12-31 [#4]

Stock [ASDION]: ASDION BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -56.83%    YoY -     -19.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,369 2,179 1,815 2,141 1,926 1,904 1,750 22.35%
  QoQ % 8.72% 20.06% -15.23% 11.16% 1.16% 8.80% -
  Horiz. % 135.37% 124.51% 103.71% 122.34% 110.06% 108.80% 100.00%
PBT -738 -503 -231 -1,645 -1,177 -415 -463 36.41%
  QoQ % -46.72% -117.75% 85.96% -39.76% -183.61% 10.37% -
  Horiz. % 159.40% 108.64% 49.89% 355.29% 254.21% 89.63% 100.00%
Tax -1 0 0 -32 0 -21 -22 -87.24%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 4.55% -
  Horiz. % 4.55% -0.00% -0.00% 145.45% -0.00% 95.45% 100.00%
NP -739 -503 -231 -1,677 -1,177 -436 -485 32.38%
  QoQ % -46.92% -117.75% 86.23% -42.48% -169.95% 10.10% -
  Horiz. % 152.37% 103.71% 47.63% 345.77% 242.68% 89.90% 100.00%
NP to SH -711 -465 -196 -1,791 -1,142 -397 -468 32.12%
  QoQ % -52.90% -137.24% 89.06% -56.83% -187.66% 15.17% -
  Horiz. % 151.92% 99.36% 41.88% 382.69% 244.02% 84.83% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 3,108 2,682 2,046 3,818 3,103 2,340 2,235 24.56%
  QoQ % 15.88% 31.09% -46.41% 23.04% 32.61% 4.70% -
  Horiz. % 139.06% 120.00% 91.54% 170.83% 138.84% 104.70% 100.00%
Net Worth 12,106 12,780 13,449 14,087 15,921 17,070 17,395 -21.45%
  QoQ % -5.27% -4.97% -4.53% -11.52% -6.73% -1.86% -
  Horiz. % 69.60% 73.47% 77.32% 80.99% 91.53% 98.14% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 12,106 12,780 13,449 14,087 15,921 17,070 17,395 -21.45%
  QoQ % -5.27% -4.97% -4.53% -11.52% -6.73% -1.86% -
  Horiz. % 69.60% 73.47% 77.32% 80.99% 91.53% 98.14% 100.00%
NOSH 66,448 66,428 67,586 66,263 66,011 66,166 65,915 0.54%
  QoQ % 0.03% -1.71% 2.00% 0.38% -0.23% 0.38% -
  Horiz. % 100.81% 100.78% 102.53% 100.53% 100.15% 100.38% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -31.19 % -23.08 % -12.73 % -78.33 % -61.11 % -22.90 % -27.71 % 8.20%
  QoQ % -35.14% -81.30% 83.75% -28.18% -166.86% 17.36% -
  Horiz. % 112.56% 83.29% 45.94% 282.68% 220.53% 82.64% 100.00%
ROE -5.87 % -3.64 % -1.46 % -12.71 % -7.17 % -2.33 % -2.69 % 68.16%
  QoQ % -61.26% -149.32% 88.51% -77.27% -207.73% 13.38% -
  Horiz. % 218.22% 135.32% 54.28% 472.49% 266.54% 86.62% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.57 3.28 2.69 3.23 2.92 2.88 2.65 21.96%
  QoQ % 8.84% 21.93% -16.72% 10.62% 1.39% 8.68% -
  Horiz. % 134.72% 123.77% 101.51% 121.89% 110.19% 108.68% 100.00%
EPS -1.07 -0.70 -0.29 -2.71 -1.73 -0.60 -0.71 31.41%
  QoQ % -52.86% -141.38% 89.30% -56.65% -188.33% 15.49% -
  Horiz. % 150.70% 98.59% 40.85% 381.69% 243.66% 84.51% 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 0.1822 0.1924 0.1990 0.2126 0.2412 0.2580 0.2639 -21.87%
  QoQ % -5.30% -3.32% -6.40% -11.86% -6.51% -2.24% -
  Horiz. % 69.04% 72.91% 75.41% 80.56% 91.40% 97.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.85 1.70 1.42 1.67 1.51 1.49 1.37 22.15%
  QoQ % 8.82% 19.72% -14.97% 10.60% 1.34% 8.76% -
  Horiz. % 135.04% 124.09% 103.65% 121.90% 110.22% 108.76% 100.00%
EPS -0.56 -0.36 -0.15 -1.40 -0.89 -0.31 -0.37 31.79%
  QoQ % -55.56% -140.00% 89.29% -57.30% -187.10% 16.22% -
  Horiz. % 151.35% 97.30% 40.54% 378.38% 240.54% 83.78% 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 0.0947 0.0999 0.1052 0.1101 0.1245 0.1335 0.1360 -21.42%
  QoQ % -5.21% -5.04% -4.45% -11.57% -6.74% -1.84% -
  Horiz. % 69.63% 73.46% 77.35% 80.96% 91.54% 98.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.3150 0.2800 0.3400 0.2800 0.3000 0.3100 0.3200 -
P/RPS 8.84 8.54 12.66 8.67 10.28 10.77 12.05 -18.64%
  QoQ % 3.51% -32.54% 46.02% -15.66% -4.55% -10.62% -
  Horiz. % 73.36% 70.87% 105.06% 71.95% 85.31% 89.38% 100.00%
P/EPS -29.44 -40.00 -117.24 -10.36 -17.34 -51.67 -45.07 -24.70%
  QoQ % 26.40% 65.88% -1,031.66% 40.25% 66.44% -14.64% -
  Horiz. % 65.32% 88.75% 260.13% 22.99% 38.47% 114.64% 100.00%
EY -3.40 -2.50 -0.85 -9.65 -5.77 -1.94 -2.22 32.83%
  QoQ % -36.00% -194.12% 91.19% -67.24% -197.42% 12.61% -
  Horiz. % 153.15% 112.61% 38.29% 434.68% 259.91% 87.39% 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 1.73 1.46 1.71 1.32 1.24 1.20 1.21 26.89%
  QoQ % 18.49% -14.62% 29.55% 6.45% 3.33% -0.83% -
  Horiz. % 142.98% 120.66% 141.32% 109.09% 102.48% 99.17% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.2400 0.2850 0.2800 0.2500 0.3200 0.2800 0.3100 -
P/RPS 6.73 8.69 10.43 7.74 10.97 9.73 11.68 -30.73%
  QoQ % -22.55% -16.68% 34.75% -29.44% 12.74% -16.70% -
  Horiz. % 57.62% 74.40% 89.30% 66.27% 93.92% 83.30% 100.00%
P/EPS -22.43 -40.71 -96.55 -9.25 -18.50 -46.67 -43.66 -35.83%
  QoQ % 44.90% 57.84% -943.78% 50.00% 60.36% -6.89% -
  Horiz. % 51.37% 93.24% 221.14% 21.19% 42.37% 106.89% 100.00%
EY -4.46 -2.46 -1.04 -10.81 -5.41 -2.14 -2.29 55.89%
  QoQ % -81.30% -136.54% 90.38% -99.82% -152.80% 6.55% -
  Horiz. % 194.76% 107.42% 45.41% 472.05% 236.24% 93.45% 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 1.32 1.48 1.41 1.18 1.33 1.09 1.17 8.37%
  QoQ % -10.81% 4.96% 19.49% -11.28% 22.02% -6.84% -
  Horiz. % 112.82% 126.50% 120.51% 100.85% 113.68% 93.16% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers