Highlights

[ASDION] YoY Annual (Unaudited) Result on 2016-03-31 [#4]

Stock [ASDION]: ASDION BHD
Announcement Date 31-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend YoY -     55.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 13,565 4,262 7,786 19,715 4,935 4,369 5,996 14.57%
  YoY % 218.28% -45.26% -60.51% 299.49% 12.95% -27.13% -
  Horiz. % 226.23% 71.08% 129.85% 328.80% 82.30% 72.87% 100.00%
PBT -1,864 -2,360 -7,752 -1,769 -2,427 -3,385 -2,631 -5.58%
  YoY % 21.02% 69.56% -338.21% 27.11% 28.30% -28.66% -
  Horiz. % 70.85% 89.70% 294.64% 67.24% 92.25% 128.66% 100.00%
Tax -203 -6 -2 -91 -224 123 -1 142.33%
  YoY % -3,283.33% -200.00% 97.80% 59.38% -282.11% 12,400.00% -
  Horiz. % 20,300.00% 600.00% 200.00% 9,100.00% 22,400.00% -12,300.00% 100.00%
NP -2,067 -2,366 -7,754 -1,860 -2,651 -3,262 -2,632 -3.95%
  YoY % 12.64% 69.49% -316.88% 29.84% 18.73% -23.94% -
  Horiz. % 78.53% 89.89% 294.60% 70.67% 100.72% 123.94% 100.00%
NP to SH -2,166 -2,347 -7,492 -921 -2,072 -3,098 -2,578 -2.86%
  YoY % 7.71% 68.67% -713.46% 55.55% 33.12% -20.17% -
  Horiz. % 84.02% 91.04% 290.61% 35.73% 80.37% 120.17% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 15,632 6,628 15,540 21,575 7,586 7,631 8,628 10.41%
  YoY % 135.85% -57.35% -27.97% 184.41% -0.59% -11.56% -
  Horiz. % 181.18% 76.82% 180.11% 250.06% 87.92% 88.44% 100.00%
Net Worth 7,871 9,499 11,847 2,039,023 2,354,111 30,852 9,009 -2.22%
  YoY % -17.14% -19.82% -99.42% -13.38% 7,530.32% 242.43% -
  Horiz. % 87.37% 105.43% 131.50% 22,631.40% 26,128.60% 342.43% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 7,871 9,499 11,847 2,039,023 2,354,111 30,852 9,009 -2.22%
  YoY % -17.14% -19.82% -99.42% -13.38% 7,530.32% 242.43% -
  Horiz. % 87.37% 105.43% 131.50% 22,631.40% 26,128.60% 342.43% 100.00%
NOSH 116,269 116,269 116,269 116,582 112,798 77,811 66,443 9.77%
  YoY % 0.00% 0.00% -0.27% 3.35% 44.97% 17.11% -
  Horiz. % 174.99% 174.99% 174.99% 175.46% 169.77% 117.11% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -15.24 % -55.51 % -99.59 % -9.43 % -53.72 % -74.66 % -43.90 % -16.16%
  YoY % 72.55% 44.26% -956.10% 82.45% 28.05% -70.07% -
  Horiz. % 34.72% 126.45% 226.86% 21.48% 122.37% 170.07% 100.00%
ROE -27.52 % -24.71 % -63.23 % -0.05 % -0.09 % -10.04 % -28.61 % -0.65%
  YoY % -11.37% 60.92% -126,360.00% 44.44% 99.10% 64.91% -
  Horiz. % 96.19% 86.37% 221.01% 0.17% 0.31% 35.09% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 11.67 3.67 6.70 16.91 4.38 5.61 9.02 4.38%
  YoY % 217.98% -45.22% -60.38% 286.07% -21.93% -37.80% -
  Horiz. % 129.38% 40.69% 74.28% 187.47% 48.56% 62.20% 100.00%
EPS -1.86 -2.02 -6.44 -0.79 -1.84 -3.98 -3.88 -11.53%
  YoY % 7.92% 68.63% -715.19% 57.07% 53.77% -2.58% -
  Horiz. % 47.94% 52.06% 165.98% 20.36% 47.42% 102.58% 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 0.0677 0.0817 0.1019 17.4900 20.8700 0.3965 0.1356 -10.93%
  YoY % -17.14% -19.82% -99.42% -16.20% 5,163.56% 192.40% -
  Horiz. % 49.93% 60.25% 75.15% 12,898.23% 15,390.86% 292.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 10.61 3.33 6.09 15.41 3.86 3.42 4.69 14.57%
  YoY % 218.62% -45.32% -60.48% 299.22% 12.87% -27.08% -
  Horiz. % 226.23% 71.00% 129.85% 328.57% 82.30% 72.92% 100.00%
EPS -1.69 -1.84 -5.86 -0.72 -1.62 -2.42 -2.02 -2.93%
  YoY % 8.15% 68.60% -713.89% 55.56% 33.06% -19.80% -
  Horiz. % 83.66% 91.09% 290.10% 35.64% 80.20% 119.80% 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 0.0615 0.0743 0.0926 15.9427 18.4063 0.2412 0.0704 -2.23%
  YoY % -17.23% -19.76% -99.42% -13.38% 7,531.14% 242.61% -
  Horiz. % 87.36% 105.54% 131.53% 22,645.88% 26,145.31% 342.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.2800 0.2050 0.4500 0.3450 0.5900 0.4050 0.2800 -
P/RPS 2.40 5.59 6.72 2.04 13.49 7.21 3.10 -4.17%
  YoY % -57.07% -16.82% 229.41% -84.88% 87.10% 132.58% -
  Horiz. % 77.42% 180.32% 216.77% 65.81% 435.16% 232.58% 100.00%
P/EPS -15.03 -10.16 -6.98 -43.67 -32.12 -10.17 -7.22 12.99%
  YoY % -47.93% -45.56% 84.02% -35.96% -215.83% -40.86% -
  Horiz. % 208.17% 140.72% 96.68% 604.85% 444.88% 140.86% 100.00%
EY -6.65 -9.85 -14.32 -2.29 -3.11 -9.83 -13.86 -11.52%
  YoY % 32.49% 31.22% -525.33% 26.37% 68.36% 29.08% -
  Horiz. % 47.98% 71.07% 103.32% 16.52% 22.44% 70.92% 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 4.14 2.51 4.42 0.02 0.03 1.02 2.06 12.33%
  YoY % 64.94% -43.21% 22,000.00% -33.33% -97.06% -50.49% -
  Horiz. % 200.97% 121.84% 214.56% 0.97% 1.46% 49.51% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 25/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 0.2250 0.2550 0.2600 0.2750 0.9950 0.4150 0.3100 -
P/RPS 1.93 6.96 3.88 1.63 22.74 7.39 3.44 -9.18%
  YoY % -72.27% 79.38% 138.04% -92.83% 207.71% 114.83% -
  Horiz. % 56.10% 202.33% 112.79% 47.38% 661.05% 214.83% 100.00%
P/EPS -12.08 -12.63 -4.03 -34.81 -54.17 -10.42 -7.99 7.13%
  YoY % 4.35% -213.40% 88.42% 35.74% -419.87% -30.41% -
  Horiz. % 151.19% 158.07% 50.44% 435.67% 677.97% 130.41% 100.00%
EY -8.28 -7.92 -24.78 -2.87 -1.85 -9.59 -12.52 -6.66%
  YoY % -4.55% 68.04% -763.41% -55.14% 80.71% 23.40% -
  Horiz. % 66.13% 63.26% 197.92% 22.92% 14.78% 76.60% 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 3.32 3.12 2.55 0.02 0.05 1.05 2.29 6.38%
  YoY % 6.41% 22.35% 12,650.00% -60.00% -95.24% -54.15% -
  Horiz. % 144.98% 136.24% 111.35% 0.87% 2.18% 45.85% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers