Highlights

[ASDION] QoQ Quarter Result on 2015-12-31 [#3]

Stock [ASDION]: ASDION BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -166.03%    YoY -     -317.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 2,779 1,047 261 8,747 5,560 5,146 3,156 -8.11%
  QoQ % 165.43% 301.15% -97.02% 57.32% 8.05% 63.05% -
  Horiz. % 88.05% 33.17% 8.27% 277.15% 176.17% 163.05% 100.00%
PBT -1,066 -745 -1,763 -4,043 5,119 1,083 -522 60.75%
  QoQ % -43.09% 57.74% 56.39% -178.98% 372.67% 307.47% -
  Horiz. % 204.21% 142.72% 337.74% 774.52% -980.65% -207.47% 100.00%
Tax 0 95 -93 0 0 -2,163 -224 -
  QoQ % 0.00% 202.15% 0.00% 0.00% 0.00% -865.62% -
  Horiz. % -0.00% -42.41% 41.52% -0.00% -0.00% 965.62% 100.00%
NP -1,066 -650 -1,856 -4,043 5,119 -1,080 -746 26.78%
  QoQ % -64.00% 64.98% 54.09% -178.98% 573.98% -44.77% -
  Horiz. % 142.90% 87.13% 248.79% 541.96% -686.19% 144.77% 100.00%
NP to SH -1,050 -737 -1,396 -3,409 5,163 -1,304 -167 239.52%
  QoQ % -42.47% 47.21% 59.05% -166.03% 495.94% -680.84% -
  Horiz. % 628.74% 441.32% 835.93% 2,041.32% -3,091.62% 780.84% 100.00%
Tax Rate - % - % - % - % - % 199.72 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 3,845 1,697 2,117 12,790 441 6,226 3,902 -0.97%
  QoQ % 126.58% -19.84% -83.45% 2,800.23% -92.92% 59.56% -
  Horiz. % 98.54% 43.49% 54.25% 327.78% 11.30% 159.56% 100.00%
Net Worth 18,417 1,928,917 2,033,560 21,637 25,021 22,538 2,355,671 -96.03%
  QoQ % -99.05% -5.15% 9,298.17% -13.52% 11.01% -99.04% -
  Horiz. % 0.78% 81.88% 86.33% 0.92% 1.06% 0.96% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 18,417 1,928,917 2,033,560 21,637 25,021 22,538 2,355,671 -96.03%
  QoQ % -99.05% -5.15% 9,298.17% -13.52% 11.01% -99.04% -
  Horiz. % 0.78% 81.88% 86.33% 0.92% 1.06% 0.96% 100.00%
NOSH 116,269 116,269 116,269 116,269 116,269 112,413 112,873 1.99%
  QoQ % 0.00% 0.00% 0.00% 0.00% 3.43% -0.41% -
  Horiz. % 103.01% 103.01% 103.01% 103.01% 103.01% 99.59% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -38.36 % -62.08 % -711.11 % -46.22 % 92.07 % -20.99 % -23.64 % 37.97%
  QoQ % 38.21% 91.27% -1,438.53% -150.20% 538.64% 11.21% -
  Horiz. % 162.27% 262.61% 3,008.08% 195.52% -389.47% 88.79% 100.00%
ROE -5.70 % -0.04 % -0.07 % -15.75 % 20.63 % -5.79 % -0.01 % 6,695.64%
  QoQ % -14,150.00% 42.86% 99.56% -176.35% 456.30% -57,800.00% -
  Horiz. % 57,000.00% 400.00% 700.00% 157,500.00% -206,300.00% 57,900.00% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.39 0.90 0.22 7.52 4.78 4.58 2.80 -9.99%
  QoQ % 165.56% 309.09% -97.07% 57.32% 4.37% 63.57% -
  Horiz. % 85.36% 32.14% 7.86% 268.57% 170.71% 163.57% 100.00%
EPS -0.90 -0.63 -1.20 -2.93 4.44 -1.16 -0.15 229.12%
  QoQ % -42.86% 47.50% 59.04% -165.99% 482.76% -673.33% -
  Horiz. % 600.00% 420.00% 800.00% 1,953.33% -2,960.00% 773.33% 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 0.1584 16.5900 17.4900 0.1861 0.2152 0.2005 20.8700 -96.10%
  QoQ % -99.05% -5.15% 9,298.17% -13.52% 7.33% -99.04% -
  Horiz. % 0.76% 79.49% 83.80% 0.89% 1.03% 0.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.17 0.82 0.20 6.84 4.35 4.02 2.47 -8.25%
  QoQ % 164.63% 310.00% -97.08% 57.24% 8.21% 62.75% -
  Horiz. % 87.85% 33.20% 8.10% 276.92% 176.11% 162.75% 100.00%
EPS -0.82 -0.58 -1.09 -2.67 4.04 -1.02 -0.13 240.24%
  QoQ % -41.38% 46.79% 59.18% -166.09% 496.08% -684.62% -
  Horiz. % 630.77% 446.15% 838.46% 2,053.85% -3,107.69% 784.62% 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 0.1440 15.0818 15.9000 0.1692 0.1956 0.1762 18.4185 -96.03%
  QoQ % -99.05% -5.15% 9,297.16% -13.50% 11.01% -99.04% -
  Horiz. % 0.78% 81.88% 86.33% 0.92% 1.06% 0.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.2050 0.2700 0.3450 0.4800 0.4000 1.4600 0.5900 -
P/RPS 8.58 29.98 153.69 6.38 8.36 31.89 21.10 -45.02%
  QoQ % -71.38% -80.49% 2,308.93% -23.68% -73.78% 51.14% -
  Horiz. % 40.66% 142.09% 728.39% 30.24% 39.62% 151.14% 100.00%
P/EPS -22.70 -42.60 -28.73 -16.37 9.01 -125.86 -398.77 -85.12%
  QoQ % 46.71% -48.28% -75.50% -281.69% 107.16% 68.44% -
  Horiz. % 5.69% 10.68% 7.20% 4.11% -2.26% 31.56% 100.00%
EY -4.41 -2.35 -3.48 -6.11 11.10 -0.79 -0.25 574.11%
  QoQ % -87.66% 32.47% 43.04% -155.05% 1,505.06% -216.00% -
  Horiz. % 1,764.00% 940.00% 1,392.00% 2,444.00% -4,440.00% 316.00% 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 1.29 0.02 0.02 2.58 1.86 7.28 0.03 1,119.00%
  QoQ % 6,350.00% 0.00% -99.22% 38.71% -74.45% 24,166.67% -
  Horiz. % 4,300.00% 66.67% 66.67% 8,600.00% 6,200.00% 24,266.67% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 29/08/16 31/05/16 29/02/16 27/11/15 01/09/15 29/05/15 -
Price 0.2100 0.2000 0.2750 0.4550 0.3850 0.5250 0.9950 -
P/RPS 8.79 22.21 122.51 6.05 8.05 11.47 35.59 -60.53%
  QoQ % -60.42% -81.87% 1,924.96% -24.84% -29.82% -67.77% -
  Horiz. % 24.70% 62.41% 344.23% 17.00% 22.62% 32.23% 100.00%
P/EPS -23.25 -31.55 -22.90 -15.52 8.67 -45.26 -672.51 -89.32%
  QoQ % 26.31% -37.77% -47.55% -279.01% 119.16% 93.27% -
  Horiz. % 3.46% 4.69% 3.41% 2.31% -1.29% 6.73% 100.00%
EY -4.30 -3.17 -4.37 -6.44 11.53 -2.21 -0.15 830.96%
  QoQ % -35.65% 27.46% 32.14% -155.85% 621.72% -1,373.33% -
  Horiz. % 2,866.67% 2,113.33% 2,913.33% 4,293.33% -7,686.67% 1,473.33% 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 1.33 0.01 0.02 2.44 1.79 2.62 0.05 785.78%
  QoQ % 13,200.00% -50.00% -99.18% 36.31% -31.68% 5,140.00% -
  Horiz. % 2,660.00% 20.00% 40.00% 4,880.00% 3,580.00% 5,240.00% 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.
 


 

227  351  558  1123 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.31-0.095 
 DRBHCOM 2.58-0.37 
 EKOVEST 0.83-0.015 
 HSI-H6P 0.235+0.065 
 KNM 0.355-0.01 
 SAPNRG 0.265-0.01 
 VSOLAR 0.13-0.005 
 IWCITY 0.94-0.01 
 HSI-C7E 0.15-0.06 
 HSI-H6Q 0.515+0.145 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Technical View - DRB-Hicom Bhd (DRBHCOM, 1619) Rakuten Trade Research Reports
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers