Highlights

[ASDION] QoQ Quarter Result on 2010-03-31 [#1]

Stock [ASDION]: ASDION BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     68.84%    YoY -     0.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,141 1,926 1,904 1,750 1,837 1,572 1,520 25.58%
  QoQ % 11.16% 1.16% 8.80% -4.74% 16.86% 3.42% -
  Horiz. % 140.86% 126.71% 125.26% 115.13% 120.86% 103.42% 100.00%
PBT -1,645 -1,177 -415 -463 -1,543 -735 -903 49.00%
  QoQ % -39.76% -183.61% 10.37% 69.99% -109.93% 18.60% -
  Horiz. % 182.17% 130.34% 45.96% 51.27% 170.87% 81.40% 100.00%
Tax -32 0 -21 -22 -24 -2 -1 901.59%
  QoQ % 0.00% 0.00% 4.55% 8.33% -1,100.00% -100.00% -
  Horiz. % 3,200.00% -0.00% 2,100.00% 2,200.00% 2,400.00% 200.00% 100.00%
NP -1,677 -1,177 -436 -485 -1,567 -737 -904 50.81%
  QoQ % -42.48% -169.95% 10.10% 69.05% -112.62% 18.47% -
  Horiz. % 185.51% 130.20% 48.23% 53.65% 173.34% 81.53% 100.00%
NP to SH -1,791 -1,142 -397 -468 -1,502 -712 -851 64.00%
  QoQ % -56.83% -187.66% 15.17% 68.84% -110.96% 16.33% -
  Horiz. % 210.46% 134.20% 46.65% 54.99% 176.50% 83.67% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 3,818 3,103 2,340 2,235 3,404 2,309 2,424 35.26%
  QoQ % 23.04% 32.61% 4.70% -34.34% 47.42% -4.74% -
  Horiz. % 157.51% 128.01% 96.53% 92.20% 140.43% 95.26% 100.00%
Net Worth 14,087 15,921 17,070 17,395 17,190 18,525 19,243 -18.73%
  QoQ % -11.52% -6.73% -1.86% 1.19% -7.20% -3.73% -
  Horiz. % 73.21% 82.74% 88.71% 90.40% 89.33% 96.27% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 14,087 15,921 17,070 17,395 17,190 18,525 19,243 -18.73%
  QoQ % -11.52% -6.73% -1.86% 1.19% -7.20% -3.73% -
  Horiz. % 73.21% 82.74% 88.71% 90.40% 89.33% 96.27% 100.00%
NOSH 66,263 66,011 66,166 65,915 65,990 65,925 65,968 0.30%
  QoQ % 0.38% -0.23% 0.38% -0.11% 0.10% -0.07% -
  Horiz. % 100.45% 100.06% 100.30% 99.92% 100.03% 99.93% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -78.33 % -61.11 % -22.90 % -27.71 % -85.30 % -46.88 % -59.47 % 20.10%
  QoQ % -28.18% -166.86% 17.36% 67.51% -81.95% 21.17% -
  Horiz. % 131.71% 102.76% 38.51% 46.59% 143.43% 78.83% 100.00%
ROE -12.71 % -7.17 % -2.33 % -2.69 % -8.74 % -3.84 % -4.42 % 101.83%
  QoQ % -77.27% -207.73% 13.38% 69.22% -127.60% 13.12% -
  Horiz. % 287.56% 162.22% 52.71% 60.86% 197.74% 86.88% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.23 2.92 2.88 2.65 2.78 2.38 2.30 25.33%
  QoQ % 10.62% 1.39% 8.68% -4.68% 16.81% 3.48% -
  Horiz. % 140.43% 126.96% 125.22% 115.22% 120.87% 103.48% 100.00%
EPS -2.71 -1.73 -0.60 -0.71 -2.28 -1.08 -1.29 63.81%
  QoQ % -56.65% -188.33% 15.49% 68.86% -111.11% 16.28% -
  Horiz. % 210.08% 134.11% 46.51% 55.04% 176.74% 83.72% 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 0.2126 0.2412 0.2580 0.2639 0.2605 0.2810 0.2917 -18.97%
  QoQ % -11.86% -6.51% -2.24% 1.31% -7.30% -3.67% -
  Horiz. % 72.88% 82.69% 88.45% 90.47% 89.30% 96.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.67 1.51 1.49 1.37 1.44 1.23 1.19 25.27%
  QoQ % 10.60% 1.34% 8.76% -4.86% 17.07% 3.36% -
  Horiz. % 140.34% 126.89% 125.21% 115.13% 121.01% 103.36% 100.00%
EPS -1.40 -0.89 -0.31 -0.37 -1.17 -0.56 -0.67 63.22%
  QoQ % -57.30% -187.10% 16.22% 68.38% -108.93% 16.42% -
  Horiz. % 208.96% 132.84% 46.27% 55.22% 174.63% 83.58% 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 0.1101 0.1245 0.1335 0.1360 0.1344 0.1448 0.1505 -18.76%
  QoQ % -11.57% -6.74% -1.84% 1.19% -7.18% -3.79% -
  Horiz. % 73.16% 82.72% 88.70% 90.37% 89.30% 96.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.2800 0.3000 0.3100 0.3200 0.2800 0.3400 0.3700 -
P/RPS 8.67 10.28 10.77 12.05 10.06 14.26 16.06 -33.63%
  QoQ % -15.66% -4.55% -10.62% 19.78% -29.45% -11.21% -
  Horiz. % 53.99% 64.01% 67.06% 75.03% 62.64% 88.79% 100.00%
P/EPS -10.36 -17.34 -51.67 -45.07 -12.30 -31.48 -28.68 -49.18%
  QoQ % 40.25% 66.44% -14.64% -266.42% 60.93% -9.76% -
  Horiz. % 36.12% 60.46% 180.16% 157.15% 42.89% 109.76% 100.00%
EY -9.65 -5.77 -1.94 -2.22 -8.13 -3.18 -3.49 96.64%
  QoQ % -67.24% -197.42% 12.61% 72.69% -155.66% 8.88% -
  Horiz. % 276.50% 165.33% 55.59% 63.61% 232.95% 91.12% 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 1.24 1.20 1.21 1.07 1.21 1.27 2.60%
  QoQ % 6.45% 3.33% -0.83% 13.08% -11.57% -4.72% -
  Horiz. % 103.94% 97.64% 94.49% 95.28% 84.25% 95.28% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 27/08/09 -
Price 0.2500 0.3200 0.2800 0.3100 0.0900 0.3100 0.3100 -
P/RPS 7.74 10.97 9.73 11.68 3.23 13.00 13.45 -30.75%
  QoQ % -29.44% 12.74% -16.70% 261.61% -75.15% -3.35% -
  Horiz. % 57.55% 81.56% 72.34% 86.84% 24.01% 96.65% 100.00%
P/EPS -9.25 -18.50 -46.67 -43.66 -3.95 -28.70 -24.03 -46.99%
  QoQ % 50.00% 60.36% -6.89% -1,005.32% 86.24% -19.43% -
  Horiz. % 38.49% 76.99% 194.22% 181.69% 16.44% 119.43% 100.00%
EY -10.81 -5.41 -2.14 -2.29 -25.29 -3.48 -4.16 88.68%
  QoQ % -99.82% -152.80% 6.55% 90.95% -626.72% 16.35% -
  Horiz. % 259.86% 130.05% 51.44% 55.05% 607.93% 83.65% 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 1.18 1.33 1.09 1.17 0.35 1.10 1.06 7.39%
  QoQ % -11.28% 22.02% -6.84% 234.29% -68.18% 3.77% -
  Horiz. % 111.32% 125.47% 102.83% 110.38% 33.02% 103.77% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers