Highlights

[ASDION] QoQ Quarter Result on 2013-03-31 [#4]

Stock [ASDION]: ASDION BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     9.58%    YoY -     85.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,261 1,285 1,070 1,079 1,183 1,908 1,827 -21.85%
  QoQ % -1.87% 20.09% -0.83% -8.79% -38.00% 4.43% -
  Horiz. % 69.02% 70.33% 58.57% 59.06% 64.75% 104.43% 100.00%
PBT -702 -701 -576 -724 -816 -330 -761 -5.22%
  QoQ % -0.14% -21.70% 20.44% 11.27% -147.27% 56.64% -
  Horiz. % 92.25% 92.12% 75.69% 95.14% 107.23% 43.36% 100.00%
Tax 0 -8 0 0 -1 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 800.00% -0.00% -0.00% 100.00% - -
NP -702 -709 -576 -724 -817 -330 -761 -5.22%
  QoQ % 0.99% -23.09% 20.44% 11.38% -147.58% 56.64% -
  Horiz. % 92.25% 93.17% 75.69% 95.14% 107.36% 43.36% 100.00%
NP to SH -724 -693 -570 -727 -804 -304 -743 -1.71%
  QoQ % -4.47% -21.58% 21.60% 9.58% -164.47% 59.08% -
  Horiz. % 97.44% 93.27% 76.72% 97.85% 108.21% 40.92% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 1,963 1,994 1,646 1,803 2,000 2,238 2,588 -16.79%
  QoQ % -1.55% 21.14% -8.71% -9.85% -10.63% -13.52% -
  Horiz. % 75.85% 77.05% 63.60% 69.67% 77.28% 86.48% 100.00%
Net Worth 13,914 13,559 8,642 9,044 5,029 5,795 6,129 72.46%
  QoQ % 2.61% 56.89% -4.44% 79.80% -13.21% -5.45% -
  Horiz. % 226.99% 221.21% 141.00% 147.55% 82.06% 94.55% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 13,914 13,559 8,642 9,044 5,029 5,795 6,129 72.46%
  QoQ % 2.61% 56.89% -4.44% 79.80% -13.21% -5.45% -
  Horiz. % 226.99% 221.21% 141.00% 147.55% 82.06% 94.55% 100.00%
NOSH 83,218 77,000 66,279 66,697 66,446 66,086 66,339 16.27%
  QoQ % 8.08% 16.18% -0.63% 0.38% 0.54% -0.38% -
  Horiz. % 125.44% 116.07% 99.91% 100.54% 100.16% 99.62% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -55.67 % -55.18 % -53.83 % -67.10 % -69.06 % -17.30 % -41.65 % 21.28%
  QoQ % -0.89% -2.51% 19.78% 2.84% -299.19% 58.46% -
  Horiz. % 133.66% 132.48% 129.24% 161.10% 165.81% 41.54% 100.00%
ROE -5.20 % -5.11 % -6.60 % -8.04 % -15.98 % -5.25 % -12.12 % -43.03%
  QoQ % -1.76% 22.58% 17.91% 49.69% -204.38% 56.68% -
  Horiz. % 42.90% 42.16% 54.46% 66.34% 131.85% 43.32% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.52 1.67 1.61 1.62 1.78 2.89 2.75 -32.58%
  QoQ % -8.98% 3.73% -0.62% -8.99% -38.41% 5.09% -
  Horiz. % 55.27% 60.73% 58.55% 58.91% 64.73% 105.09% 100.00%
EPS -0.87 -0.90 -0.86 -1.09 -1.21 -0.46 -1.12 -15.46%
  QoQ % 3.33% -4.65% 21.10% 9.92% -163.04% 58.93% -
  Horiz. % 77.68% 80.36% 76.79% 97.32% 108.04% 41.07% 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 0.1672 0.1761 0.1304 0.1356 0.0757 0.0877 0.0924 48.33%
  QoQ % -5.05% 35.05% -3.83% 79.13% -13.68% -5.09% -
  Horiz. % 180.95% 190.58% 141.13% 146.75% 81.93% 94.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.99 1.00 0.84 0.84 0.92 1.49 1.43 -21.69%
  QoQ % -1.00% 19.05% 0.00% -8.70% -38.26% 4.20% -
  Horiz. % 69.23% 69.93% 58.74% 58.74% 64.34% 104.20% 100.00%
EPS -0.57 -0.54 -0.45 -0.57 -0.63 -0.24 -0.58 -1.15%
  QoQ % -5.56% -20.00% 21.05% 9.52% -162.50% 58.62% -
  Horiz. % 98.28% 93.10% 77.59% 98.28% 108.62% 41.38% 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 0.1088 0.1060 0.0676 0.0707 0.0393 0.0453 0.0479 72.54%
  QoQ % 2.64% 56.80% -4.38% 79.90% -13.25% -5.43% -
  Horiz. % 227.14% 221.29% 141.13% 147.60% 82.05% 94.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.4050 0.3950 0.3200 0.2800 0.2900 0.3100 0.2700 -
P/RPS 26.73 23.67 19.82 17.31 16.29 10.74 9.80 94.86%
  QoQ % 12.93% 19.42% 14.50% 6.26% 51.68% 9.59% -
  Horiz. % 272.76% 241.53% 202.24% 176.63% 166.22% 109.59% 100.00%
P/EPS -46.55 -43.89 -37.21 -25.69 -23.97 -67.39 -24.11 54.87%
  QoQ % -6.06% -17.95% -44.84% -7.18% 64.43% -179.51% -
  Horiz. % 193.07% 182.04% 154.33% 106.55% 99.42% 279.51% 100.00%
EY -2.15 -2.28 -2.69 -3.89 -4.17 -1.48 -4.15 -35.42%
  QoQ % 5.70% 15.24% 30.85% 6.71% -181.76% 64.34% -
  Horiz. % 51.81% 54.94% 64.82% 93.73% 100.48% 35.66% 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 2.42 2.24 2.45 2.06 3.83 3.53 2.92 -11.74%
  QoQ % 8.04% -8.57% 18.93% -46.21% 8.50% 20.89% -
  Horiz. % 82.88% 76.71% 83.90% 70.55% 131.16% 120.89% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.4200 0.4600 0.3850 0.3100 0.3150 0.2900 0.2700 -
P/RPS 27.72 27.56 23.85 19.16 17.69 10.04 9.80 99.63%
  QoQ % 0.58% 15.56% 24.48% 8.31% 76.20% 2.45% -
  Horiz. % 282.86% 281.22% 243.37% 195.51% 180.51% 102.45% 100.00%
P/EPS -48.28 -51.11 -44.77 -28.44 -26.03 -63.04 -24.11 58.67%
  QoQ % 5.54% -14.16% -57.42% -9.26% 58.71% -161.47% -
  Horiz. % 200.25% 211.99% 185.69% 117.96% 107.96% 261.47% 100.00%
EY -2.07 -1.96 -2.23 -3.52 -3.84 -1.59 -4.15 -37.03%
  QoQ % -5.61% 12.11% 36.65% 8.33% -141.51% 61.69% -
  Horiz. % 49.88% 47.23% 53.73% 84.82% 92.53% 38.31% 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 2.51 2.61 2.95 2.29 4.16 3.31 2.92 -9.57%
  QoQ % -3.83% -11.53% 28.82% -44.95% 25.68% 13.36% -
  Horiz. % 85.96% 89.38% 101.03% 78.42% 142.47% 113.36% 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.
 


 

171  149  493  1369 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 ISTONE 0.23-0.015 
 NETX 0.0150.00 
 KNM 0.385-0.005 
 HOMERIZ-WB 0.28-0.025 
 GPACKET 0.435+0.03 
 ARMADA 0.23-0.01 
 IMPIANA 0.0250.00 
 HSI-H6R 0.39+0.025 
 PCHEM-C33 0.03-0.01 
Partners & Brokers