Highlights

[ASDION] YoY Annualized Quarter 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 -     -3.79%    YoY -     -12.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 14,426 5,084 7,652 21,412 2,608 4,712 7,468 11.59%
  YoY % 183.75% -33.56% -64.26% 721.01% -44.65% -36.90% -
  Horiz. % 193.17% 68.08% 102.46% 286.72% 34.92% 63.10% 100.00%
PBT -2,632 -2,152 -3,624 8,072 2,168 -2,554 -2,182 3.17%
  YoY % -22.30% 40.62% -144.90% 272.32% 184.89% -17.05% -
  Horiz. % 120.62% 98.63% 166.09% -369.94% -99.36% 117.05% 100.00%
Tax -66 0 0 6 -4,344 -14 0 -
  YoY % 0.00% 0.00% 0.00% 100.14% -30,928.57% 0.00% -
  Horiz. % 471.43% -0.00% -0.00% -42.86% 31,028.57% 100.00% -
NP -2,698 -2,152 -3,624 8,078 -2,176 -2,568 -2,182 3.60%
  YoY % -25.37% 40.62% -144.86% 471.23% 15.26% -17.69% -
  Horiz. % 123.65% 98.63% 166.09% -370.21% 99.73% 117.69% 100.00%
NP to SH -2,462 -2,194 -3,572 7,720 -2,176 -2,526 -2,094 2.73%
  YoY % -12.22% 38.58% -146.27% 454.78% 13.86% -20.63% -
  Horiz. % 117.57% 104.78% 170.58% -368.67% 103.92% 120.63% 100.00%
Tax Rate - % - % - % -0.07 % 200.37 % - % - % -
  YoY % 0.00% 0.00% 0.00% -100.03% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -0.03% 100.00% - -
Total Cost 17,124 7,236 11,276 13,334 4,784 7,280 9,650 10.03%
  YoY % 136.65% -35.83% -15.43% 178.72% -34.29% -24.56% -
  Horiz. % 177.45% 74.98% 116.85% 138.18% 49.58% 75.44% 100.00%
Net Worth 8,580 10,754 18,417 25,021 25,193 12,637 5,811 6.71%
  YoY % -20.22% -41.60% -26.39% -0.69% 99.36% 117.45% -
  Horiz. % 147.65% 185.06% 316.91% 430.55% 433.52% 217.45% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 8,580 10,754 18,417 25,021 25,193 12,637 5,811 6.71%
  YoY % -20.22% -41.60% -26.39% -0.69% 99.36% 117.45% -
  Horiz. % 147.65% 185.06% 316.91% 430.55% 433.52% 217.45% 100.00%
NOSH 116,269 116,269 116,269 116,269 113,333 71,761 66,265 9.82%
  YoY % 0.00% 0.00% 0.00% 2.59% 57.93% 8.29% -
  Horiz. % 175.46% 175.46% 175.46% 175.46% 171.03% 108.29% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -18.70 % -42.33 % -47.36 % 37.73 % -83.44 % -54.50 % -29.22 % -7.17%
  YoY % 55.82% 10.62% -225.52% 145.22% -53.10% -86.52% -
  Horiz. % 64.00% 144.87% 162.08% -129.12% 285.56% 186.52% 100.00%
ROE -28.69 % -20.40 % -19.39 % 30.85 % -8.64 % -19.99 % -36.03 % -3.72%
  YoY % -40.64% -5.21% -162.85% 457.06% 56.78% 44.52% -
  Horiz. % 79.63% 56.62% 53.82% -85.62% 23.98% 55.48% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 12.41 4.37 6.58 18.42 2.30 6.57 11.27 1.62%
  YoY % 183.98% -33.59% -64.28% 700.87% -64.99% -41.70% -
  Horiz. % 110.12% 38.78% 58.39% 163.44% 20.41% 58.30% 100.00%
EPS -2.12 -1.88 -3.08 6.64 -1.92 -3.52 -3.16 -6.43%
  YoY % -12.77% 38.96% -146.39% 445.83% 45.45% -11.39% -
  Horiz. % 67.09% 59.49% 97.47% -210.13% 60.76% 111.39% 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 0.0738 0.0925 0.1584 0.2152 0.2223 0.1761 0.0877 -2.83%
  YoY % -20.22% -41.60% -26.39% -3.19% 26.24% 100.80% -
  Horiz. % 84.15% 105.47% 180.62% 245.38% 253.48% 200.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 11.28 3.98 5.98 16.74 2.04 3.68 5.84 11.59%
  YoY % 183.42% -33.44% -64.28% 720.59% -44.57% -36.99% -
  Horiz. % 193.15% 68.15% 102.40% 286.64% 34.93% 63.01% 100.00%
EPS -1.92 -1.72 -2.79 6.04 -1.70 -1.98 -1.64 2.66%
  YoY % -11.63% 38.35% -146.19% 455.29% 14.14% -20.73% -
  Horiz. % 117.07% 104.88% 170.12% -368.29% 103.66% 120.73% 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 0.0671 0.0841 0.1440 0.1956 0.1970 0.0988 0.0454 6.72%
  YoY % -20.21% -41.60% -26.38% -0.71% 99.39% 117.62% -
  Horiz. % 147.80% 185.24% 317.18% 430.84% 433.92% 217.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2000 0.1450 0.2050 0.4000 0.4000 0.3950 0.3100 -
P/RPS 1.61 3.32 3.11 2.17 17.38 6.02 2.75 -8.53%
  YoY % -51.51% 6.75% 43.32% -87.51% 188.70% 118.91% -
  Horiz. % 58.55% 120.73% 113.09% 78.91% 632.00% 218.91% 100.00%
P/EPS -9.45 -7.68 -6.67 6.02 -20.83 -11.22 -9.81 -0.62%
  YoY % -23.05% -15.14% -210.80% 128.90% -85.65% -14.37% -
  Horiz. % 96.33% 78.29% 67.99% -61.37% 212.33% 114.37% 100.00%
EY -10.59 -13.01 -14.99 16.60 -4.80 -8.91 -10.19 0.64%
  YoY % 18.60% 13.21% -190.30% 445.83% 46.13% 12.56% -
  Horiz. % 103.93% 127.67% 147.11% -162.90% 47.11% 87.44% 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 2.71 1.57 1.29 1.86 1.80 2.24 3.53 -4.31%
  YoY % 72.61% 21.71% -30.65% 3.33% -19.64% -36.54% -
  Horiz. % 76.77% 44.48% 36.54% 52.69% 50.99% 63.46% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 10/12/18 28/12/17 28/11/16 27/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.1850 0.1700 0.2100 0.3850 0.3500 0.4600 0.2900 -
P/RPS 1.49 3.89 3.19 2.09 15.21 7.01 2.57 -8.68%
  YoY % -61.70% 21.94% 52.63% -86.26% 116.98% 172.76% -
  Horiz. % 57.98% 151.36% 124.12% 81.32% 591.83% 272.76% 100.00%
P/EPS -8.74 -9.01 -6.84 5.80 -18.23 -13.07 -9.18 -0.81%
  YoY % 3.00% -31.73% -217.93% 131.82% -39.48% -42.37% -
  Horiz. % 95.21% 98.15% 74.51% -63.18% 198.58% 142.37% 100.00%
EY -11.45 -11.10 -14.63 17.25 -5.49 -7.65 -10.90 0.82%
  YoY % -3.15% 24.13% -184.81% 414.21% 28.24% 29.82% -
  Horiz. % 105.05% 101.83% 134.22% -158.26% 50.37% 70.18% 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 2.51 1.84 1.33 1.79 1.57 2.61 3.31 -4.50%
  YoY % 36.41% 38.35% -25.70% 14.01% -39.85% -21.15% -
  Horiz. % 75.83% 55.59% 40.18% 54.08% 47.43% 78.85% 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.
 


 

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