Highlights

[ASDION] QoQ TTM Result on 2011-03-31 [#0]

Stock [ASDION]: ASDION BHD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
31-Mar-2011
Profit Trend QoQ -     12.32%    YoY -     5.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 0 2,141 4,067 5,971 7,721 7,417 7,063 -
  QoQ % 0.00% -47.36% -31.89% -22.67% 4.10% 5.01% -
  Horiz. % 0.00% 30.31% 57.58% 84.54% 109.32% 105.01% 100.00%
PBT 0 -1,645 -2,822 -3,237 -3,700 -3,598 -3,156 -
  QoQ % 0.00% 41.71% 12.82% 12.51% -2.83% -14.01% -
  Horiz. % -0.00% 52.12% 89.42% 102.57% 117.24% 114.01% 100.00%
Tax 0 -32 -32 -53 -75 -67 -69 -
  QoQ % 0.00% 0.00% 39.62% 29.33% -11.94% 2.90% -
  Horiz. % -0.00% 46.38% 46.38% 76.81% 108.70% 97.10% 100.00%
NP 0 -1,677 -2,854 -3,290 -3,775 -3,665 -3,225 -
  QoQ % 0.00% 41.24% 13.25% 12.85% -3.00% -13.64% -
  Horiz. % -0.00% 52.00% 88.50% 102.02% 117.05% 113.64% 100.00%
NP to SH 0 -1,791 -2,933 -3,330 -3,798 -3,509 -3,079 -
  QoQ % 0.00% 38.94% 11.92% 12.32% -8.24% -13.97% -
  Horiz. % -0.00% 58.17% 95.26% 108.15% 123.35% 113.97% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 0 3,818 6,921 9,261 11,496 11,082 10,288 -
  QoQ % 0.00% -44.83% -25.27% -19.44% 3.74% 7.72% -
  Horiz. % 0.00% 37.11% 67.27% 90.02% 111.74% 107.72% 100.00%
Net Worth 6,801 0 0 0 14,087 15,921 17,070 -45.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% -11.52% -6.73% -
  Horiz. % 39.84% 0.00% 0.00% 0.00% 82.52% 93.27% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 6,801 0 0 0 14,087 15,921 17,070 -45.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% -11.52% -6.73% -
  Horiz. % 39.84% 0.00% 0.00% 0.00% 82.52% 93.27% 100.00%
NOSH 66,165 66,448 66,428 67,586 66,263 66,011 66,166 -0.00%
  QoQ % -0.43% 0.03% -1.71% 2.00% 0.38% -0.23% -
  Horiz. % 100.00% 100.43% 100.40% 102.15% 100.15% 99.77% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin - % -78.33 % -70.17 % -55.10 % -48.89 % -49.41 % -45.66 % -
  QoQ % 0.00% -11.63% -27.35% -12.70% 1.05% -8.21% -
  Horiz. % 0.00% 171.55% 153.68% 120.67% 107.07% 108.21% 100.00%
ROE - % - % - % - % -26.96 % -22.04 % -18.04 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -22.32% -22.17% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 149.45% 122.17% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS - 3.22 6.12 8.83 11.65 11.24 10.67 -
  QoQ % 0.00% -47.39% -30.69% -24.21% 3.65% 5.34% -
  Horiz. % 0.00% 30.18% 57.36% 82.76% 109.18% 105.34% 100.00%
EPS - -2.70 -4.42 -4.93 -5.73 -5.32 -4.65 -
  QoQ % 0.00% 38.91% 10.34% 13.96% -7.71% -14.41% -
  Horiz. % 0.00% 58.06% 95.05% 106.02% 123.23% 114.41% 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 0.1028 0.0000 0.0000 0.0000 0.2126 0.2412 0.2580 -45.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% -11.86% -6.51% -
  Horiz. % 39.84% 0.00% 0.00% 0.00% 82.40% 93.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS - 1.67 3.18 4.67 6.04 5.80 5.52 -
  QoQ % 0.00% -47.48% -31.91% -22.68% 4.14% 5.07% -
  Horiz. % 0.00% 30.25% 57.61% 84.60% 109.42% 105.07% 100.00%
EPS - -1.40 -2.29 -2.60 -2.97 -2.74 -2.41 -
  QoQ % 0.00% 38.86% 11.92% 12.46% -8.39% -13.69% -
  Horiz. % 0.00% 58.09% 95.02% 107.88% 123.24% 113.69% 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 0.0532 0.0000 0.0000 0.0000 0.1101 0.1245 0.1335 -45.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% -11.57% -6.74% -
  Horiz. % 39.85% 0.00% 0.00% 0.00% 82.47% 93.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.4000 0.3150 0.2800 0.3400 0.2800 0.3000 0.3100 -
P/RPS 0.00 9.78 4.57 3.85 2.40 2.67 2.90 -
  QoQ % 0.00% 114.00% 18.70% 60.42% -10.11% -7.93% -
  Horiz. % 0.00% 337.24% 157.59% 132.76% 82.76% 92.07% 100.00%
P/EPS 0.00 -11.69 -6.34 -6.90 -4.89 -5.64 -6.66 -
  QoQ % 0.00% -84.38% 8.12% -41.10% 13.30% 15.32% -
  Horiz. % -0.00% 175.53% 95.20% 103.60% 73.42% 84.68% 100.00%
EY 0.00 -8.56 -15.77 -14.49 -20.47 -17.72 -15.01 -
  QoQ % 0.00% 45.72% -8.83% 29.21% -15.52% -18.05% -
  Horiz. % -0.00% 57.03% 105.06% 96.54% 136.38% 118.05% 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 3.89 0.00 0.00 0.00 1.32 1.24 1.20 118.57%
  QoQ % 0.00% 0.00% 0.00% 0.00% 6.45% 3.33% -
  Horiz. % 324.17% 0.00% 0.00% 0.00% 110.00% 103.33% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.4500 0.2400 0.2850 0.2800 0.2500 0.3200 0.2800 -
P/RPS 0.00 7.45 4.66 3.17 2.15 2.85 2.62 -
  QoQ % 0.00% 59.87% 47.00% 47.44% -24.56% 8.78% -
  Horiz. % 0.00% 284.35% 177.86% 120.99% 82.06% 108.78% 100.00%
P/EPS 0.00 -8.90 -6.45 -5.68 -4.36 -6.02 -6.02 -
  QoQ % 0.00% -37.98% -13.56% -30.28% 27.57% 0.00% -
  Horiz. % -0.00% 147.84% 107.14% 94.35% 72.43% 100.00% 100.00%
EY 0.00 -11.23 -15.49 -17.60 -22.93 -16.61 -16.62 -
  QoQ % 0.00% 27.50% 11.99% 23.24% -38.05% 0.06% -
  Horiz. % -0.00% 67.57% 93.20% 105.90% 137.97% 99.94% 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 4.38 0.00 0.00 0.00 1.18 1.33 1.09 152.11%
  QoQ % 0.00% 0.00% 0.00% 0.00% -11.28% 22.02% -
  Horiz. % 401.83% 0.00% 0.00% 0.00% 108.26% 122.02% 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.
 


 

1953 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.790.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.1550.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.830.00 
Partners & Brokers