Highlights

[ASDION] QoQ TTM Result on 2012-12-31 [#3]

Stock [ASDION]: ASDION BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -76.79%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 4,692 5,315 6,072 4,918 3,735 1,827 0 -
  QoQ % -11.72% -12.47% 23.46% 31.67% 104.43% 0.00% -
  Horiz. % 256.81% 290.91% 332.35% 269.18% 204.43% 100.00% -
PBT -2,748 -2,377 -2,562 -1,907 -1,091 -761 0 -
  QoQ % -15.61% 7.22% -34.35% -74.79% -43.36% 0.00% -
  Horiz. % 361.10% 312.35% 336.66% 250.59% 143.36% 100.00% -
Tax 93 101 101 -1 0 0 0 -
  QoQ % -7.92% 0.00% 10,200.00% 0.00% 0.00% 0.00% -
  Horiz. % -9,300.00% -10,100.00% -10,100.00% 100.00% - - -
NP -2,655 -2,276 -2,461 -1,908 -1,091 -761 0 -
  QoQ % -16.65% 7.52% -28.98% -74.89% -43.36% 0.00% -
  Horiz. % 348.88% 299.08% 323.39% 250.72% 143.36% 100.00% -
NP to SH -2,471 -2,082 -2,327 -1,851 -1,047 -743 0 -
  QoQ % -18.68% 10.53% -25.72% -76.79% -40.92% 0.00% -
  Horiz. % 332.57% 280.22% 313.19% 249.13% 140.92% 100.00% -
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 7,347 7,591 8,533 6,826 4,826 2,588 0 -
  QoQ % -3.21% -11.04% 25.01% 41.44% 86.48% 0.00% -
  Horiz. % 283.89% 293.32% 329.71% 263.76% 186.48% 100.00% -
Net Worth 13,559 8,642 9,044 5,029 5,795 6,129 6,829 57.90%
  QoQ % 56.89% -4.44% 79.80% -13.21% -5.45% -10.25% -
  Horiz. % 198.54% 126.55% 132.43% 73.65% 84.86% 89.75% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 13,559 8,642 9,044 5,029 5,795 6,129 6,829 57.90%
  QoQ % 56.89% -4.44% 79.80% -13.21% -5.45% -10.25% -
  Horiz. % 198.54% 126.55% 132.43% 73.65% 84.86% 89.75% 100.00%
NOSH 77,000 66,279 66,697 66,446 66,086 66,339 66,436 10.33%
  QoQ % 16.18% -0.63% 0.38% 0.54% -0.38% -0.15% -
  Horiz. % 115.90% 99.76% 100.39% 100.02% 99.47% 99.85% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -56.59 % -42.82 % -40.53 % -38.80 % -29.21 % -41.65 % - % -
  QoQ % -32.16% -5.65% -4.46% -32.83% 29.87% 0.00% -
  Horiz. % 135.87% 102.81% 97.31% 93.16% 70.13% 100.00% -
ROE -18.22 % -24.09 % -25.73 % -36.80 % -18.06 % -12.12 % - % -
  QoQ % 24.37% 6.37% 30.08% -103.77% -49.01% 0.00% -
  Horiz. % 150.33% 198.76% 212.29% 303.63% 149.01% 100.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.09 8.02 9.10 7.40 5.65 2.75 - -
  QoQ % -24.06% -11.87% 22.97% 30.97% 105.45% 0.00% -
  Horiz. % 221.45% 291.64% 330.91% 269.09% 205.45% 100.00% -
EPS -3.21 -3.14 -3.49 -2.79 -1.58 -1.12 - -
  QoQ % -2.23% 10.03% -25.09% -76.58% -41.07% 0.00% -
  Horiz. % 286.61% 280.36% 311.61% 249.11% 141.07% 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 0.1761 0.1304 0.1356 0.0757 0.0877 0.0924 0.1028 43.12%
  QoQ % 35.05% -3.83% 79.13% -13.68% -5.09% -10.12% -
  Horiz. % 171.30% 126.85% 131.91% 73.64% 85.31% 89.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.67 4.16 4.75 3.85 2.92 1.43 - -
  QoQ % -11.78% -12.42% 23.38% 31.85% 104.20% 0.00% -
  Horiz. % 256.64% 290.91% 332.17% 269.23% 204.20% 100.00% -
EPS -1.93 -1.63 -1.82 -1.45 -0.82 -0.58 - -
  QoQ % -18.40% 10.44% -25.52% -76.83% -41.38% 0.00% -
  Horiz. % 332.76% 281.03% 313.79% 250.00% 141.38% 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 0.1060 0.0676 0.0707 0.0393 0.0453 0.0479 0.0534 57.88%
  QoQ % 56.80% -4.38% 79.90% -13.25% -5.43% -10.30% -
  Horiz. % 198.50% 126.59% 132.40% 73.60% 84.83% 89.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3950 0.3200 0.2800 0.2900 0.3100 0.2700 0.3400 -
P/RPS 6.48 3.99 3.08 3.92 5.49 9.80 0.00 -
  QoQ % 62.41% 29.55% -21.43% -28.60% -43.98% 0.00% -
  Horiz. % 66.12% 40.71% 31.43% 40.00% 56.02% 100.00% -
P/EPS -12.31 -10.19 -8.03 -10.41 -19.57 -24.11 0.00 -
  QoQ % -20.80% -26.90% 22.86% 46.81% 18.83% 0.00% -
  Horiz. % 51.06% 42.26% 33.31% 43.18% 81.17% 100.00% -
EY -8.12 -9.82 -12.46 -9.61 -5.11 -4.15 0.00 -
  QoQ % 17.31% 21.19% -29.66% -88.06% -23.13% 0.00% -
  Horiz. % 195.66% 236.63% 300.24% 231.57% 123.13% 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 2.45 2.06 3.83 3.53 2.92 3.31 -22.90%
  QoQ % -8.57% 18.93% -46.21% 8.50% 20.89% -11.78% -
  Horiz. % 67.67% 74.02% 62.24% 115.71% 106.65% 88.22% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.4600 0.3850 0.3100 0.3150 0.2900 0.2700 0.2800 -
P/RPS 7.55 4.80 3.41 4.26 5.13 9.80 0.00 -
  QoQ % 57.29% 40.76% -19.95% -16.96% -47.65% 0.00% -
  Horiz. % 77.04% 48.98% 34.80% 43.47% 52.35% 100.00% -
P/EPS -14.33 -12.26 -8.89 -11.31 -18.30 -24.11 0.00 -
  QoQ % -16.88% -37.91% 21.40% 38.20% 24.10% 0.00% -
  Horiz. % 59.44% 50.85% 36.87% 46.91% 75.90% 100.00% -
EY -6.98 -8.16 -11.25 -8.84 -5.46 -4.15 0.00 -
  QoQ % 14.46% 27.47% -27.26% -61.90% -31.57% 0.00% -
  Horiz. % 168.19% 196.63% 271.08% 213.01% 131.57% 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 2.61 2.95 2.29 4.16 3.31 2.92 2.72 -2.71%
  QoQ % -11.53% 28.82% -44.95% 25.68% 13.36% 7.35% -
  Horiz. % 95.96% 108.46% 84.19% 152.94% 121.69% 107.35% 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.
 


 

245  419  478  738 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GREATEC 0.81+0.07 
 HSI-C5P 0.225-0.02 
 EKOVEST 0.83-0.01 
 HSI-H6P 0.34+0.02 
 IWCITY 0.995+0.005 
 INARI 1.46-0.11 
 LAMBO 0.06-0.005 
 MYEG 1.44-0.04 
 ECONBHD 0.725-0.005 
 MTRONIC-WA 0.0250.00 
Partners & Brokers