Highlights

[ASDION] QoQ Quarter Result on 2015-03-31 [#4]

Stock [ASDION]: ASDION BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     79.56%    YoY -     87.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 8,747 5,560 5,146 3,156 475 669 635 471.89%
  QoQ % 57.32% 8.05% 63.05% 564.42% -29.00% 5.35% -
  Horiz. % 1,377.48% 875.59% 810.39% 497.01% 74.80% 105.35% 100.00%
PBT -4,043 5,119 1,083 -522 -822 -577 -506 298.16%
  QoQ % -178.98% 372.67% 307.47% 36.50% -42.46% -14.03% -
  Horiz. % 799.01% -1,011.66% -214.03% 103.16% 162.45% 114.03% 100.00%
Tax 0 0 -2,163 -224 4 -2 -3 -
  QoQ % 0.00% 0.00% -865.62% -5,700.00% 300.00% 33.33% -
  Horiz. % -0.00% -0.00% 72,100.00% 7,466.67% -133.33% 66.67% 100.00%
NP -4,043 5,119 -1,080 -746 -818 -579 -509 296.60%
  QoQ % -178.98% 573.98% -44.77% 8.80% -41.28% -13.75% -
  Horiz. % 794.30% -1,005.70% 212.18% 146.56% 160.71% 113.75% 100.00%
NP to SH -3,409 5,163 -1,304 -167 -817 -579 -509 254.08%
  QoQ % -166.03% 495.94% -680.84% 79.56% -41.11% -13.75% -
  Horiz. % 669.74% -1,014.34% 256.19% 32.81% 160.51% 113.75% 100.00%
Tax Rate - % - % 199.72 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 12,790 441 6,226 3,902 1,293 1,248 1,144 397.80%
  QoQ % 2,800.23% -92.92% 59.56% 201.78% 3.61% 9.09% -
  Horiz. % 1,118.01% 38.55% 544.23% 341.08% 113.02% 109.09% 100.00%
Net Worth 21,637 25,021 22,538 2,355,671 24,017 25,237 26,185 -11.91%
  QoQ % -13.52% 11.01% -99.04% 9,708.12% -4.83% -3.62% -
  Horiz. % 82.63% 95.55% 86.08% 8,996.19% 91.72% 96.38% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 21,637 25,021 22,538 2,355,671 24,017 25,237 26,185 -11.91%
  QoQ % -13.52% 11.01% -99.04% 9,708.12% -4.83% -3.62% -
  Horiz. % 82.63% 95.55% 86.08% 8,996.19% 91.72% 96.38% 100.00%
NOSH 116,269 116,269 112,413 112,873 111,917 113,529 113,111 1.85%
  QoQ % 0.00% 3.43% -0.41% 0.85% -1.42% 0.37% -
  Horiz. % 102.79% 102.79% 99.38% 99.79% 98.95% 100.37% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -46.22 % 92.07 % -20.99 % -23.64 % -172.21 % -86.55 % -80.16 % -30.65%
  QoQ % -150.20% 538.64% 11.21% 86.27% -98.97% -7.97% -
  Horiz. % 57.66% -114.86% 26.19% 29.49% 214.83% 107.97% 100.00%
ROE -15.75 % 20.63 % -5.79 % -0.01 % -3.40 % -2.29 % -1.94 % 302.40%
  QoQ % -176.35% 456.30% -57,800.00% 99.71% -48.47% -18.04% -
  Horiz. % 811.86% -1,063.40% 298.45% 0.52% 175.26% 118.04% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.52 4.78 4.58 2.80 0.42 0.59 0.56 462.30%
  QoQ % 57.32% 4.37% 63.57% 566.67% -28.81% 5.36% -
  Horiz. % 1,342.86% 853.57% 817.86% 500.00% 75.00% 105.36% 100.00%
EPS -2.93 4.44 -1.16 -0.15 -0.73 -0.51 -0.45 247.50%
  QoQ % -165.99% 482.76% -673.33% 79.45% -43.14% -13.33% -
  Horiz. % 651.11% -986.67% 257.78% 33.33% 162.22% 113.33% 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 0.1861 0.2152 0.2005 20.8700 0.2146 0.2223 0.2315 -13.51%
  QoQ % -13.52% 7.33% -99.04% 9,625.07% -3.46% -3.97% -
  Horiz. % 80.39% 92.96% 86.61% 9,015.12% 92.70% 96.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.84 4.35 4.02 2.47 0.37 0.52 0.50 469.27%
  QoQ % 57.24% 8.21% 62.75% 567.57% -28.85% 4.00% -
  Horiz. % 1,368.00% 870.00% 804.00% 494.00% 74.00% 104.00% 100.00%
EPS -2.67 4.04 -1.02 -0.13 -0.64 -0.45 -0.40 253.29%
  QoQ % -166.09% 496.08% -684.62% 79.69% -42.22% -12.50% -
  Horiz. % 667.50% -1,010.00% 255.00% 32.50% 160.00% 112.50% 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 0.1692 0.1956 0.1762 18.4185 0.1878 0.1973 0.2047 -11.89%
  QoQ % -13.50% 11.01% -99.04% 9,707.51% -4.82% -3.62% -
  Horiz. % 82.66% 95.55% 86.08% 8,997.80% 91.74% 96.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.4800 0.4000 1.4600 0.5900 0.4800 0.4000 0.4150 -
P/RPS 6.38 8.36 31.89 21.10 113.10 67.88 73.92 -80.38%
  QoQ % -23.68% -73.78% 51.14% -81.34% 66.62% -8.17% -
  Horiz. % 8.63% 11.31% 43.14% 28.54% 153.00% 91.83% 100.00%
P/EPS -16.37 9.01 -125.86 -398.77 -65.75 -78.43 -92.22 -68.32%
  QoQ % -281.69% 107.16% 68.44% -506.49% 16.17% 14.95% -
  Horiz. % 17.75% -9.77% 136.48% 432.41% 71.30% 85.05% 100.00%
EY -6.11 11.10 -0.79 -0.25 -1.52 -1.27 -1.08 216.50%
  QoQ % -155.05% 1,505.06% -216.00% 83.55% -19.69% -17.59% -
  Horiz. % 565.74% -1,027.78% 73.15% 23.15% 140.74% 117.59% 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 2.58 1.86 7.28 0.03 2.24 1.80 1.79 27.51%
  QoQ % 38.71% -74.45% 24,166.67% -98.66% 24.44% 0.56% -
  Horiz. % 144.13% 103.91% 406.70% 1.68% 125.14% 100.56% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 01/09/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.4550 0.3850 0.5250 0.9950 0.6300 0.3500 0.3800 -
P/RPS 6.05 8.05 11.47 35.59 148.44 59.40 67.69 -79.92%
  QoQ % -24.84% -29.82% -67.77% -76.02% 149.90% -12.25% -
  Horiz. % 8.94% 11.89% 16.94% 52.58% 219.29% 87.75% 100.00%
P/EPS -15.52 8.67 -45.26 -672.51 -86.30 -68.63 -84.44 -67.57%
  QoQ % -279.01% 119.16% 93.27% -679.27% -25.75% 18.72% -
  Horiz. % 18.38% -10.27% 53.60% 796.44% 102.20% 81.28% 100.00%
EY -6.44 11.53 -2.21 -0.15 -1.16 -1.46 -1.18 209.02%
  QoQ % -155.85% 621.72% -1,373.33% 87.07% 20.55% -23.73% -
  Horiz. % 545.76% -977.12% 187.29% 12.71% 98.31% 123.73% 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 2.44 1.79 2.62 0.05 2.94 1.57 1.64 30.23%
  QoQ % 36.31% -31.68% 5,140.00% -98.30% 87.26% -4.27% -
  Horiz. % 148.78% 109.15% 159.76% 3.05% 179.27% 95.73% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers