Highlights

[ASDION] QoQ TTM Result on 2018-09-30 [#2]

Stock [ASDION]: ASDION BHD
Announcement Date 10-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -0.57%    YoY -     66.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 13,507 11,375 8,875 6,282 4,262 5,197 6,502 62.88%
  QoQ % 18.74% 28.17% 41.28% 47.40% -17.99% -20.07% -
  Horiz. % 207.74% 174.95% 136.50% 96.62% 65.55% 79.93% 100.00%
PBT -1,931 -2,213 -2,666 -2,603 -2,359 -5,844 -6,967 -57.52%
  QoQ % 12.74% 16.99% -2.42% -10.34% 59.63% 16.12% -
  Horiz. % 27.72% 31.76% 38.27% 37.36% 33.86% 83.88% 100.00%
Tax -203 -50 -40 -7 -113 -115 -108 52.36%
  QoQ % -306.00% -25.00% -471.43% 93.81% 1.74% -6.48% -
  Horiz. % 187.96% 46.30% 37.04% 6.48% 104.63% 106.48% 100.00%
NP -2,134 -2,263 -2,706 -2,610 -2,472 -5,959 -7,075 -55.06%
  QoQ % 5.70% 16.37% -3.68% -5.58% 58.52% 15.77% -
  Horiz. % 30.16% 31.99% 38.25% 36.89% 34.94% 84.23% 100.00%
NP to SH -2,140 -2,505 -2,455 -2,441 -2,347 -6,385 -7,268 -55.77%
  QoQ % 14.57% -2.04% -0.57% -4.01% 63.24% 12.15% -
  Horiz. % 29.44% 34.47% 33.78% 33.59% 32.29% 87.85% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 15,641 13,638 11,581 8,892 6,734 11,156 13,577 9.90%
  QoQ % 14.69% 17.76% 30.24% 32.05% -39.64% -17.83% -
  Horiz. % 115.20% 100.45% 85.30% 65.49% 49.60% 82.17% 100.00%
Net Worth 7,871 8,138 8,580 9,092 9,499 10,371 10,754 -18.80%
  QoQ % -3.29% -5.15% -5.63% -4.28% -8.41% -3.57% -
  Horiz. % 73.19% 75.68% 79.78% 84.54% 88.32% 96.43% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 7,871 8,138 8,580 9,092 9,499 10,371 10,754 -18.80%
  QoQ % -3.29% -5.15% -5.63% -4.28% -8.41% -3.57% -
  Horiz. % 73.19% 75.68% 79.78% 84.54% 88.32% 96.43% 100.00%
NOSH 116,269 116,269 116,269 116,269 116,269 116,269 116,269 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -15.80 % -19.89 % -30.49 % -41.55 % -58.00 % -114.66 % -108.81 % -72.41%
  QoQ % 20.56% 34.77% 26.62% 28.36% 49.42% -5.38% -
  Horiz. % 14.52% 18.28% 28.02% 38.19% 53.30% 105.38% 100.00%
ROE -27.19 % -30.78 % -28.61 % -26.85 % -24.71 % -61.56 % -67.58 % -45.53%
  QoQ % 11.66% -7.58% -6.55% -8.66% 59.86% 8.91% -
  Horiz. % 40.23% 45.55% 42.34% 39.73% 36.56% 91.09% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 11.62 9.78 7.63 5.40 3.67 4.47 5.59 62.95%
  QoQ % 18.81% 28.18% 41.30% 47.14% -17.90% -20.04% -
  Horiz. % 207.87% 174.96% 136.49% 96.60% 65.65% 79.96% 100.00%
EPS -1.84 -2.15 -2.11 -2.10 -2.02 -5.49 -6.25 -55.78%
  QoQ % 14.42% -1.90% -0.48% -3.96% 63.21% 12.16% -
  Horiz. % 29.44% 34.40% 33.76% 33.60% 32.32% 87.84% 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 0.0677 0.0700 0.0738 0.0782 0.0817 0.0892 0.0925 -18.80%
  QoQ % -3.29% -5.15% -5.63% -4.28% -8.41% -3.57% -
  Horiz. % 73.19% 75.68% 79.78% 84.54% 88.32% 96.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 10.56 8.89 6.94 4.91 3.33 4.06 5.08 62.95%
  QoQ % 18.79% 28.10% 41.34% 47.45% -17.98% -20.08% -
  Horiz. % 207.87% 175.00% 136.61% 96.65% 65.55% 79.92% 100.00%
EPS -1.67 -1.96 -1.92 -1.91 -1.84 -4.99 -5.68 -55.82%
  QoQ % 14.80% -2.08% -0.52% -3.80% 63.13% 12.15% -
  Horiz. % 29.40% 34.51% 33.80% 33.63% 32.39% 87.85% 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 0.0615 0.0636 0.0671 0.0711 0.0743 0.0811 0.0841 -18.85%
  QoQ % -3.30% -5.22% -5.63% -4.31% -8.38% -3.57% -
  Horiz. % 73.13% 75.62% 79.79% 84.54% 88.35% 96.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.2800 0.1850 0.2000 0.2550 0.2050 0.1550 0.1450 -
P/RPS 2.41 1.89 2.62 4.72 5.59 3.47 2.59 -4.69%
  QoQ % 27.51% -27.86% -44.49% -15.56% 61.10% 33.98% -
  Horiz. % 93.05% 72.97% 101.16% 182.24% 215.83% 133.98% 100.00%
P/EPS -15.21 -8.59 -9.47 -12.15 -10.16 -2.82 -2.32 250.69%
  QoQ % -77.07% 9.29% 22.06% -19.59% -260.28% -21.55% -
  Horiz. % 655.60% 370.26% 408.19% 523.71% 437.93% 121.55% 100.00%
EY -6.57 -11.65 -10.56 -8.23 -9.85 -35.43 -43.11 -71.50%
  QoQ % 43.61% -10.32% -28.31% 16.45% 72.20% 17.81% -
  Horiz. % 15.24% 27.02% 24.50% 19.09% 22.85% 82.19% 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 4.14 2.64 2.71 3.26 2.51 1.74 1.57 90.98%
  QoQ % 56.82% -2.58% -16.87% 29.88% 44.25% 10.83% -
  Horiz. % 263.69% 168.15% 172.61% 207.64% 159.87% 110.83% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 19/03/19 10/12/18 27/08/18 25/05/18 26/02/18 28/12/17 -
Price 0.2250 0.2850 0.1850 0.2300 0.2550 0.1550 0.1600 -
P/RPS 1.94 2.91 2.42 4.26 6.96 3.47 2.86 -22.82%
  QoQ % -33.33% 20.25% -43.19% -38.79% 100.58% 21.33% -
  Horiz. % 67.83% 101.75% 84.62% 148.95% 243.36% 121.33% 100.00%
P/EPS -12.22 -13.23 -8.76 -10.96 -12.63 -2.82 -2.56 183.77%
  QoQ % 7.63% -51.03% 20.07% 13.22% -347.87% -10.16% -
  Horiz. % 477.34% 516.80% 342.19% 428.12% 493.36% 110.16% 100.00%
EY -8.18 -7.56 -11.41 -9.13 -7.92 -35.43 -39.07 -64.77%
  QoQ % -8.20% 33.74% -24.97% -15.28% 77.65% 9.32% -
  Horiz. % 20.94% 19.35% 29.20% 23.37% 20.27% 90.68% 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 3.32 4.07 2.51 2.94 3.12 1.74 1.73 54.49%
  QoQ % -18.43% 62.15% -14.63% -5.77% 79.31% 0.58% -
  Horiz. % 191.91% 235.26% 145.09% 169.94% 180.35% 100.58% 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.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.220.00 
 3A 0.8450.00 
Partners & Brokers