Highlights

[ASDION] QoQ Quarter Result on 2014-12-31 [#3]

Stock [ASDION]: ASDION BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     -41.11%    YoY -     -12.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 5,560 5,146 3,156 475 669 635 753 278.73%
  QoQ % 8.05% 63.05% 564.42% -29.00% 5.35% -15.67% -
  Horiz. % 738.38% 683.40% 419.12% 63.08% 88.84% 84.33% 100.00%
PBT 5,119 1,083 -522 -822 -577 -506 -1,406 -
  QoQ % 372.67% 307.47% 36.50% -42.46% -14.03% 64.01% -
  Horiz. % -364.08% -77.03% 37.13% 58.46% 41.04% 35.99% 100.00%
Tax 0 -2,163 -224 4 -2 -3 130 -
  QoQ % 0.00% -865.62% -5,700.00% 300.00% 33.33% -102.31% -
  Horiz. % 0.00% -1,663.85% -172.31% 3.08% -1.54% -2.31% 100.00%
NP 5,119 -1,080 -746 -818 -579 -509 -1,276 -
  QoQ % 573.98% -44.77% 8.80% -41.28% -13.75% 60.11% -
  Horiz. % -401.18% 84.64% 58.46% 64.11% 45.38% 39.89% 100.00%
NP to SH 5,163 -1,304 -167 -817 -579 -509 -1,390 -
  QoQ % 495.94% -680.84% 79.56% -41.11% -13.75% 63.38% -
  Horiz. % -371.44% 93.81% 12.01% 58.78% 41.65% 36.62% 100.00%
Tax Rate - % 199.72 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 441 6,226 3,902 1,293 1,248 1,144 2,029 -63.82%
  QoQ % -92.92% 59.56% 201.78% 3.61% 9.09% -43.62% -
  Horiz. % 21.73% 306.85% 192.31% 63.73% 61.51% 56.38% 100.00%
Net Worth 25,021 22,538 2,355,671 24,017 25,237 26,185 19,384 18.53%
  QoQ % 11.01% -99.04% 9,708.12% -4.83% -3.62% 35.08% -
  Horiz. % 129.08% 116.27% 12,152.26% 123.90% 130.19% 135.08% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 25,021 22,538 2,355,671 24,017 25,237 26,185 19,384 18.53%
  QoQ % 11.01% -99.04% 9,708.12% -4.83% -3.62% 35.08% -
  Horiz. % 129.08% 116.27% 12,152.26% 123.90% 130.19% 135.08% 100.00%
NOSH 116,269 112,413 112,873 111,917 113,529 113,111 83,734 24.44%
  QoQ % 3.43% -0.41% 0.85% -1.42% 0.37% 35.08% -
  Horiz. % 138.85% 134.25% 134.80% 133.66% 135.58% 135.08% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 92.07 % -20.99 % -23.64 % -172.21 % -86.55 % -80.16 % -169.46 % -
  QoQ % 538.64% 11.21% 86.27% -98.97% -7.97% 52.70% -
  Horiz. % -54.33% 12.39% 13.95% 101.62% 51.07% 47.30% 100.00%
ROE 20.63 % -5.79 % -0.01 % -3.40 % -2.29 % -1.94 % -7.17 % -
  QoQ % 456.30% -57,800.00% 99.71% -48.47% -18.04% 72.94% -
  Horiz. % -287.73% 80.75% 0.14% 47.42% 31.94% 27.06% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.78 4.58 2.80 0.42 0.59 0.56 0.90 204.10%
  QoQ % 4.37% 63.57% 566.67% -28.81% 5.36% -37.78% -
  Horiz. % 531.11% 508.89% 311.11% 46.67% 65.56% 62.22% 100.00%
EPS 4.44 -1.16 -0.15 -0.73 -0.51 -0.45 -1.66 -
  QoQ % 482.76% -673.33% 79.45% -43.14% -13.33% 72.89% -
  Horiz. % -267.47% 69.88% 9.04% 43.98% 30.72% 27.11% 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 0.2152 0.2005 20.8700 0.2146 0.2223 0.2315 0.2315 -4.75%
  QoQ % 7.33% -99.04% 9,625.07% -3.46% -3.97% 0.00% -
  Horiz. % 92.96% 86.61% 9,015.12% 92.70% 96.03% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.35 4.02 2.47 0.37 0.52 0.50 0.59 278.35%
  QoQ % 8.21% 62.75% 567.57% -28.85% 4.00% -15.25% -
  Horiz. % 737.29% 681.36% 418.64% 62.71% 88.14% 84.75% 100.00%
EPS 4.04 -1.02 -0.13 -0.64 -0.45 -0.40 -1.09 -
  QoQ % 496.08% -684.62% 79.69% -42.22% -12.50% 63.30% -
  Horiz. % -370.64% 93.58% 11.93% 58.72% 41.28% 36.70% 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 0.1956 0.1762 18.4185 0.1878 0.1973 0.2047 0.1516 18.50%
  QoQ % 11.01% -99.04% 9,707.51% -4.82% -3.62% 35.03% -
  Horiz. % 129.02% 116.23% 12,149.41% 123.88% 130.15% 135.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.4000 1.4600 0.5900 0.4800 0.4000 0.4150 0.4050 -
P/RPS 8.36 31.89 21.10 113.10 67.88 73.92 45.04 -67.43%
  QoQ % -73.78% 51.14% -81.34% 66.62% -8.17% 64.12% -
  Horiz. % 18.56% 70.80% 46.85% 251.11% 150.71% 164.12% 100.00%
P/EPS 9.01 -125.86 -398.77 -65.75 -78.43 -92.22 -24.40 -
  QoQ % 107.16% 68.44% -506.49% 16.17% 14.95% -277.95% -
  Horiz. % -36.93% 515.82% 1,634.30% 269.47% 321.43% 377.95% 100.00%
EY 11.10 -0.79 -0.25 -1.52 -1.27 -1.08 -4.10 -
  QoQ % 1,505.06% -216.00% 83.55% -19.69% -17.59% 73.66% -
  Horiz. % -270.73% 19.27% 6.10% 37.07% 30.98% 26.34% 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 1.86 7.28 0.03 2.24 1.80 1.79 1.75 4.14%
  QoQ % -74.45% 24,166.67% -98.66% 24.44% 0.56% 2.29% -
  Horiz. % 106.29% 416.00% 1.71% 128.00% 102.86% 102.29% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 01/09/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.3850 0.5250 0.9950 0.6300 0.3500 0.3800 0.4150 -
P/RPS 8.05 11.47 35.59 148.44 59.40 67.69 46.15 -68.75%
  QoQ % -29.82% -67.77% -76.02% 149.90% -12.25% 46.67% -
  Horiz. % 17.44% 24.85% 77.12% 321.65% 128.71% 146.67% 100.00%
P/EPS 8.67 -45.26 -672.51 -86.30 -68.63 -84.44 -25.00 -
  QoQ % 119.16% 93.27% -679.27% -25.75% 18.72% -237.76% -
  Horiz. % -34.68% 181.04% 2,690.04% 345.20% 274.52% 337.76% 100.00%
EY 11.53 -2.21 -0.15 -1.16 -1.46 -1.18 -4.00 -
  QoQ % 621.72% -1,373.33% 87.07% 20.55% -23.73% 70.50% -
  Horiz. % -288.25% 55.25% 3.75% 29.00% 36.50% 29.50% 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 2.62 0.05 2.94 1.57 1.64 1.79 -
  QoQ % -31.68% 5,140.00% -98.30% 87.26% -4.27% -8.38% -
  Horiz. % 100.00% 146.37% 2.79% 164.25% 87.71% 91.62% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers