Highlights

[ASDION] YoY Annual (Unaudited) 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 YoY -     -20.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 CAGR
Revenue 7,786 19,715 4,935 4,369 5,996 11,178 7,720 0.14%
  YoY % -60.51% 299.49% 12.95% -27.13% -46.36% 44.79% -
  Horiz. % 100.85% 255.38% 63.92% 56.59% 77.67% 144.79% 100.00%
PBT -7,752 -1,769 -2,427 -3,385 -2,631 -7,840 -3,700 12.56%
  YoY % -338.21% 27.11% 28.30% -28.66% 66.44% -111.89% -
  Horiz. % 209.51% 47.81% 65.59% 91.49% 71.11% 211.89% 100.00%
Tax -2 -91 -224 123 -1 -24 -75 -43.99%
  YoY % 97.80% 59.38% -282.11% 12,400.00% 95.83% 68.00% -
  Horiz. % 2.67% 121.33% 298.67% -164.00% 1.33% 32.00% 100.00%
NP -7,754 -1,860 -2,651 -3,262 -2,632 -7,864 -3,775 12.20%
  YoY % -316.88% 29.84% 18.73% -23.94% 66.53% -108.32% -
  Horiz. % 205.40% 49.27% 70.23% 86.41% 69.72% 208.32% 100.00%
NP to SH -7,492 -921 -2,072 -3,098 -2,578 -7,341 -3,798 11.48%
  YoY % -713.46% 55.55% 33.12% -20.17% 64.88% -93.29% -
  Horiz. % 197.26% 24.25% 54.56% 81.57% 67.88% 193.29% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 15,540 21,575 7,586 7,631 8,628 19,042 11,495 4.94%
  YoY % -27.97% 184.41% -0.59% -11.56% -54.69% 65.65% -
  Horiz. % 135.19% 187.69% 65.99% 66.39% 75.06% 165.65% 100.00%
Net Worth 11,847 2,039,023 2,354,111 30,852 9,009 7,620 13,353 -1.90%
  YoY % -99.42% -13.38% 7,530.32% 242.43% 18.24% -42.94% -
  Horiz. % 88.73% 15,269.61% 17,629.20% 231.04% 67.47% 57.06% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 CAGR
Net Worth 11,847 2,039,023 2,354,111 30,852 9,009 7,620 13,353 -1.90%
  YoY % -99.42% -13.38% 7,530.32% 242.43% 18.24% -42.94% -
  Horiz. % 88.73% 15,269.61% 17,629.20% 231.04% 67.47% 57.06% 100.00%
NOSH 116,269 116,582 112,798 77,811 66,443 66,434 66,040 9.47%
  YoY % -0.27% 3.35% 44.97% 17.11% 0.01% 0.60% -
  Horiz. % 176.06% 176.53% 170.80% 117.82% 100.61% 100.60% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 CAGR
NP Margin -99.59 % -9.43 % -53.72 % -74.66 % -43.90 % -70.35 % -48.90 % 12.05%
  YoY % -956.10% 82.45% 28.05% -70.07% 37.60% -43.87% -
  Horiz. % 203.66% 19.28% 109.86% 152.68% 89.78% 143.87% 100.00%
ROE -63.23 % -0.05 % -0.09 % -10.04 % -28.61 % -96.34 % -28.44 % 13.63%
  YoY % -126,360.00% 44.44% 99.10% 64.91% 70.30% -238.75% -
  Horiz. % 222.33% 0.18% 0.32% 35.30% 100.60% 338.75% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 CAGR
RPS 6.70 16.91 4.38 5.61 9.02 16.83 11.69 -8.52%
  YoY % -60.38% 286.07% -21.93% -37.80% -46.41% 43.97% -
  Horiz. % 57.31% 144.65% 37.47% 47.99% 77.16% 143.97% 100.00%
EPS -6.44 -0.79 -1.84 -3.98 -3.88 -11.05 -5.75 1.83%
  YoY % -715.19% 57.07% 53.77% -2.58% 64.89% -92.17% -
  Horiz. % 112.00% 13.74% 32.00% 69.22% 67.48% 192.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1019 17.4900 20.8700 0.3965 0.1356 0.1147 0.2022 -10.38%
  YoY % -99.42% -16.20% 5,163.56% 192.40% 18.22% -43.27% -
  Horiz. % 50.40% 8,649.85% 10,321.46% 196.09% 67.06% 56.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 CAGR
RPS 6.09 15.41 3.86 3.42 4.69 8.74 6.04 0.13%
  YoY % -60.48% 299.22% 12.87% -27.08% -46.34% 44.70% -
  Horiz. % 100.83% 255.13% 63.91% 56.62% 77.65% 144.70% 100.00%
EPS -5.86 -0.72 -1.62 -2.42 -2.02 -5.74 -2.97 11.48%
  YoY % -713.89% 55.56% 33.06% -19.80% 64.81% -93.27% -
  Horiz. % 197.31% 24.24% 54.55% 81.48% 68.01% 193.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0926 15.9427 18.4063 0.2412 0.0704 0.0596 0.1044 -1.90%
  YoY % -99.42% -13.38% 7,531.14% 242.61% 18.12% -42.91% -
  Horiz. % 88.70% 15,270.79% 17,630.55% 231.03% 67.43% 57.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 30/12/10 -
Price 0.4500 0.3450 0.5900 0.4050 0.2800 0.3400 0.2800 -
P/RPS 6.72 2.04 13.49 7.21 3.10 2.02 2.40 17.90%
  YoY % 229.41% -84.88% 87.10% 132.58% 53.47% -15.83% -
  Horiz. % 280.00% 85.00% 562.08% 300.42% 129.17% 84.17% 100.00%
P/EPS -6.98 -43.67 -32.12 -10.17 -7.22 -3.08 -4.87 5.93%
  YoY % 84.02% -35.96% -215.83% -40.86% -134.42% 36.76% -
  Horiz. % 143.33% 896.71% 659.55% 208.83% 148.25% 63.24% 100.00%
EY -14.32 -2.29 -3.11 -9.83 -13.86 -32.50 -20.54 -5.61%
  YoY % -525.33% 26.37% 68.36% 29.08% 57.35% -58.23% -
  Horiz. % 69.72% 11.15% 15.14% 47.86% 67.48% 158.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.42 0.02 0.03 1.02 2.06 2.96 1.38 20.46%
  YoY % 22,000.00% -33.33% -97.06% -50.49% -30.41% 114.49% -
  Horiz. % 320.29% 1.45% 2.17% 73.91% 149.28% 214.49% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 28/02/11 -
Price 0.2600 0.2750 0.9950 0.4150 0.3100 0.2800 0.2500 -
P/RPS 3.88 1.63 22.74 7.39 3.44 1.66 2.14 9.98%
  YoY % 138.04% -92.83% 207.71% 114.83% 107.23% -22.43% -
  Horiz. % 181.31% 76.17% 1,062.62% 345.33% 160.75% 77.57% 100.00%
P/EPS -4.03 -34.81 -54.17 -10.42 -7.99 -2.53 -4.35 -1.21%
  YoY % 88.42% 35.74% -419.87% -30.41% -215.81% 41.84% -
  Horiz. % 92.64% 800.23% 1,245.29% 239.54% 183.68% 58.16% 100.00%
EY -24.78 -2.87 -1.85 -9.59 -12.52 -39.46 -23.00 1.20%
  YoY % -763.41% -55.14% 80.71% 23.40% 68.27% -71.57% -
  Horiz. % 107.74% 12.48% 8.04% 41.70% 54.43% 171.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.55 0.02 0.05 1.05 2.29 2.44 1.24 12.22%
  YoY % 12,650.00% -60.00% -95.24% -54.15% -6.15% 96.77% -
  Horiz. % 205.65% 1.61% 4.03% 84.68% 184.68% 196.77% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

430  455  537  679 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.175+0.005 
 MTRONIC 0.085+0.005 
 VSOLAR 0.040.00 
 ASB 0.15-0.025 
 KANGER 0.205-0.015 
 BINTAI 0.69-0.015 
 PTRANS 0.2850.00 
 JCY 0.755+0.04 
 INIX 0.33+0.03 
 KSTAR 0.20+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS