Highlights

[ASDION] QoQ Quarter Result on 2014-03-31 [#4]

Stock [ASDION]: ASDION BHD
Announcement Date 30-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     -91.99%    YoY -     -91.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 475 669 635 753 1,261 1,285 1,070 -41.72%
  QoQ % -29.00% 5.35% -15.67% -40.29% -1.87% 20.09% -
  Horiz. % 44.39% 62.52% 59.35% 70.37% 117.85% 120.09% 100.00%
PBT -822 -577 -506 -1,406 -702 -701 -576 26.67%
  QoQ % -42.46% -14.03% 64.01% -100.28% -0.14% -21.70% -
  Horiz. % 142.71% 100.17% 87.85% 244.10% 121.88% 121.70% 100.00%
Tax 4 -2 -3 130 0 -8 0 -
  QoQ % 300.00% 33.33% -102.31% 0.00% 0.00% 0.00% -
  Horiz. % -50.00% 25.00% 37.50% -1,625.00% -0.00% 100.00% -
NP -818 -579 -509 -1,276 -702 -709 -576 26.26%
  QoQ % -41.28% -13.75% 60.11% -81.77% 0.99% -23.09% -
  Horiz. % 142.01% 100.52% 88.37% 221.53% 121.88% 123.09% 100.00%
NP to SH -817 -579 -509 -1,390 -724 -693 -570 27.04%
  QoQ % -41.11% -13.75% 63.38% -91.99% -4.47% -21.58% -
  Horiz. % 143.33% 101.58% 89.30% 243.86% 127.02% 121.58% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 1,293 1,248 1,144 2,029 1,963 1,994 1,646 -14.83%
  QoQ % 3.61% 9.09% -43.62% 3.36% -1.55% 21.14% -
  Horiz. % 78.55% 75.82% 69.50% 123.27% 119.26% 121.14% 100.00%
Net Worth 24,017 25,237 26,185 19,384 13,914 13,559 8,642 97.29%
  QoQ % -4.83% -3.62% 35.08% 39.32% 2.61% 56.89% -
  Horiz. % 277.89% 292.01% 302.97% 224.29% 160.99% 156.89% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 24,017 25,237 26,185 19,384 13,914 13,559 8,642 97.29%
  QoQ % -4.83% -3.62% 35.08% 39.32% 2.61% 56.89% -
  Horiz. % 277.89% 292.01% 302.97% 224.29% 160.99% 156.89% 100.00%
NOSH 111,917 113,529 113,111 83,734 83,218 77,000 66,279 41.67%
  QoQ % -1.42% 0.37% 35.08% 0.62% 8.08% 16.18% -
  Horiz. % 168.86% 171.29% 170.66% 126.34% 125.56% 116.18% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -172.21 % -86.55 % -80.16 % -169.46 % -55.67 % -55.18 % -53.83 % 116.66%
  QoQ % -98.97% -7.97% 52.70% -204.40% -0.89% -2.51% -
  Horiz. % 319.91% 160.78% 148.91% 314.81% 103.42% 102.51% 100.00%
ROE -3.40 % -2.29 % -1.94 % -7.17 % -5.20 % -5.11 % -6.60 % -35.66%
  QoQ % -48.47% -18.04% 72.94% -37.88% -1.76% 22.58% -
  Horiz. % 51.52% 34.70% 29.39% 108.64% 78.79% 77.42% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.42 0.59 0.56 0.90 1.52 1.67 1.61 -59.07%
  QoQ % -28.81% 5.36% -37.78% -40.79% -8.98% 3.73% -
  Horiz. % 26.09% 36.65% 34.78% 55.90% 94.41% 103.73% 100.00%
EPS -0.73 -0.51 -0.45 -1.66 -0.87 -0.90 -0.86 -10.32%
  QoQ % -43.14% -13.33% 72.89% -90.80% 3.33% -4.65% -
  Horiz. % 84.88% 59.30% 52.33% 193.02% 101.16% 104.65% 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 0.2146 0.2223 0.2315 0.2315 0.1672 0.1761 0.1304 39.26%
  QoQ % -3.46% -3.97% 0.00% 38.46% -5.05% 35.05% -
  Horiz. % 164.57% 170.48% 177.53% 177.53% 128.22% 135.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.37 0.52 0.50 0.59 0.99 1.00 0.84 -42.02%
  QoQ % -28.85% 4.00% -15.25% -40.40% -1.00% 19.05% -
  Horiz. % 44.05% 61.90% 59.52% 70.24% 117.86% 119.05% 100.00%
EPS -0.64 -0.45 -0.40 -1.09 -0.57 -0.54 -0.45 26.39%
  QoQ % -42.22% -12.50% 63.30% -91.23% -5.56% -20.00% -
  Horiz. % 142.22% 100.00% 88.89% 242.22% 126.67% 120.00% 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 0.1878 0.1973 0.2047 0.1516 0.1088 0.1060 0.0676 97.25%
  QoQ % -4.82% -3.62% 35.03% 39.34% 2.64% 56.80% -
  Horiz. % 277.81% 291.86% 302.81% 224.26% 160.95% 156.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.4800 0.4000 0.4150 0.4050 0.4050 0.3950 0.3200 -
P/RPS 113.10 67.88 73.92 45.04 26.73 23.67 19.82 218.32%
  QoQ % 66.62% -8.17% 64.12% 68.50% 12.93% 19.42% -
  Horiz. % 570.64% 342.48% 372.96% 227.25% 134.86% 119.42% 100.00%
P/EPS -65.75 -78.43 -92.22 -24.40 -46.55 -43.89 -37.21 46.01%
  QoQ % 16.17% 14.95% -277.95% 47.58% -6.06% -17.95% -
  Horiz. % 176.70% 210.78% 247.84% 65.57% 125.10% 117.95% 100.00%
EY -1.52 -1.27 -1.08 -4.10 -2.15 -2.28 -2.69 -31.58%
  QoQ % -19.69% -17.59% 73.66% -90.70% 5.70% 15.24% -
  Horiz. % 56.51% 47.21% 40.15% 152.42% 79.93% 84.76% 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 2.24 1.80 1.79 1.75 2.42 2.24 2.45 -5.78%
  QoQ % 24.44% 0.56% 2.29% -27.69% 8.04% -8.57% -
  Horiz. % 91.43% 73.47% 73.06% 71.43% 98.78% 91.43% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.6300 0.3500 0.3800 0.4150 0.4200 0.4600 0.3850 -
P/RPS 148.44 59.40 67.69 46.15 27.72 27.56 23.85 237.23%
  QoQ % 149.90% -12.25% 46.67% 66.49% 0.58% 15.56% -
  Horiz. % 622.39% 249.06% 283.82% 193.50% 116.23% 115.56% 100.00%
P/EPS -86.30 -68.63 -84.44 -25.00 -48.28 -51.11 -44.77 54.70%
  QoQ % -25.75% 18.72% -237.76% 48.22% 5.54% -14.16% -
  Horiz. % 192.76% 153.29% 188.61% 55.84% 107.84% 114.16% 100.00%
EY -1.16 -1.46 -1.18 -4.00 -2.07 -1.96 -2.23 -35.24%
  QoQ % 20.55% -23.73% 70.50% -93.24% -5.61% 12.11% -
  Horiz. % 52.02% 65.47% 52.91% 179.37% 92.83% 87.89% 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 2.94 1.57 1.64 1.79 2.51 2.61 2.95 -0.23%
  QoQ % 87.26% -4.27% -8.38% -28.69% -3.83% -11.53% -
  Horiz. % 99.66% 53.22% 55.59% 60.68% 85.08% 88.47% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers