Highlights

[ASDION] YoY Annualized Quarter 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 -     -17.86%    YoY -     -9.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Revenue 25,937 2,372 4,822 6,556 9,390 7,438 6,029 26.27%
  YoY % 993.48% -50.82% -26.44% -30.18% 26.23% 23.37% -
  Horiz. % 430.19% 39.34% 79.99% 108.74% 155.74% 123.37% 100.00%
PBT -8 -2,541 -2,638 -2,542 -2,377 -2,738 -2,837 -60.89%
  YoY % 99.69% 3.69% -3.78% -6.97% 13.21% 3.48% -
  Horiz. % 0.28% 89.57% 93.00% 89.61% 83.78% 96.52% 100.00%
Tax 2 0 -9 -1 -26 -58 -2 -
  YoY % 0.00% 0.00% -599.70% 94.87% 55.68% -2,099.74% -
  Horiz. % -100.00% -0.00% 349.98% 50.02% 974.88% 2,199.74% 100.00%
NP -5 -2,541 -2,648 -2,544 -2,403 -2,797 -2,840 -63.35%
  YoY % 99.79% 4.03% -4.09% -5.87% 14.10% 1.50% -
  Horiz. % 0.19% 89.48% 93.24% 89.58% 84.61% 98.50% 100.00%
NP to SH 600 -2,540 -2,650 -2,468 -2,252 -2,676 -2,713 -
  YoY % 123.62% 4.18% -7.40% -9.59% 15.84% 1.38% -
  Horiz. % -22.11% 93.61% 97.69% 90.96% 83.00% 98.62% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 25,942 4,913 7,470 9,100 11,793 10,235 8,869 18.72%
  YoY % 428.01% -34.23% -17.90% -22.84% 15.21% 15.41% -
  Horiz. % 292.50% 55.40% 84.23% 102.60% 132.96% 115.41% 100.00%
Net Worth 21,637 24,190 12,686 5,022 11,206 15,923 18,566 2.48%
  YoY % -10.55% 90.67% 152.61% -55.19% -29.62% -14.23% -
  Horiz. % 116.55% 130.29% 68.33% 27.05% 60.36% 85.77% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Net Worth 21,637 24,190 12,686 5,022 11,206 15,923 18,566 2.48%
  YoY % -10.55% 90.67% 152.61% -55.19% -29.62% -14.23% -
  Horiz. % 116.55% 130.29% 68.33% 27.05% 60.36% 85.77% 100.00%
NOSH 116,269 112,721 75,877 66,344 66,430 66,019 66,071 9.46%
  YoY % 3.15% 48.56% 14.37% -0.13% 0.62% -0.08% -
  Horiz. % 175.98% 170.61% 114.84% 100.41% 100.54% 99.92% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
NP Margin -0.02 % -107.14 % -54.91 % -38.80 % -25.59 % -37.61 % -47.10 % -71.10%
  YoY % 99.98% -95.12% -41.52% -51.62% 31.96% 20.15% -
  Horiz. % 0.04% 227.47% 116.58% 82.38% 54.33% 79.85% 100.00%
ROE 2.77 % -10.50 % -20.89 % -49.14 % -20.09 % -16.80 % -14.61 % -
  YoY % 126.38% 49.74% 57.49% -144.60% -19.58% -14.99% -
  Horiz. % -18.96% 71.87% 142.98% 336.34% 137.51% 114.99% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
RPS 22.31 2.10 6.36 9.88 14.14 11.27 9.13 15.36%
  YoY % 962.38% -66.98% -35.63% -30.13% 25.47% 23.44% -
  Horiz. % 244.36% 23.00% 69.66% 108.21% 154.87% 123.44% 100.00%
EPS 0.52 -2.25 -3.49 -3.72 -3.39 -4.05 -4.11 -
  YoY % 123.11% 35.53% 6.18% -9.73% 16.30% 1.46% -
  Horiz. % -12.65% 54.74% 84.91% 90.51% 82.48% 98.54% 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 0.1861 0.2146 0.1672 0.0757 0.1687 0.2412 0.2810 -6.38%
  YoY % -13.28% 28.35% 120.87% -55.13% -30.06% -14.16% -
  Horiz. % 66.23% 76.37% 59.50% 26.94% 60.04% 85.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
RPS 20.28 1.85 3.77 5.13 7.34 5.82 4.71 26.29%
  YoY % 996.22% -50.93% -26.51% -30.11% 26.12% 23.57% -
  Horiz. % 430.57% 39.28% 80.04% 108.92% 155.84% 123.57% 100.00%
EPS 0.47 -1.99 -2.07 -1.93 -1.76 -2.09 -2.12 -
  YoY % 123.62% 3.86% -7.25% -9.66% 15.79% 1.42% -
  Horiz. % -22.17% 93.87% 97.64% 91.04% 83.02% 98.58% 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 0.1692 0.1891 0.0992 0.0393 0.0876 0.1245 0.1452 2.48%
  YoY % -10.52% 90.62% 152.42% -55.14% -29.64% -14.26% -
  Horiz. % 116.53% 130.23% 68.32% 27.07% 60.33% 85.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/09/10 30/09/09 -
Price 0.4800 0.4800 0.4050 0.2900 0.4000 0.3000 0.3400 -
P/RPS 2.15 22.81 6.37 2.93 2.83 2.66 3.73 -8.43%
  YoY % -90.57% 258.08% 117.41% 3.53% 6.39% -28.69% -
  Horiz. % 57.64% 611.53% 170.78% 78.55% 75.87% 71.31% 100.00%
P/EPS 93.02 -21.30 -11.59 -7.80 -11.80 -7.40 -8.28 -
  YoY % 536.71% -83.78% -48.59% 33.90% -59.46% 10.63% -
  Horiz. % -1,123.43% 257.25% 139.98% 94.20% 142.51% 89.37% 100.00%
EY 1.08 -4.69 -8.63 -12.83 -8.48 -13.51 -12.08 -
  YoY % 123.03% 45.65% 32.74% -51.30% 37.23% -11.84% -
  Horiz. % -8.94% 38.82% 71.44% 106.21% 70.20% 111.84% 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 2.58 2.24 2.42 3.83 2.37 1.24 1.21 12.87%
  YoY % 15.18% -7.44% -36.81% 61.60% 91.13% 2.48% -
  Horiz. % 213.22% 185.12% 200.00% 316.53% 195.87% 102.48% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 30/11/10 30/11/09 -
Price 0.4550 0.6300 0.4200 0.3150 0.4500 0.3200 0.3100 -
P/RPS 2.04 29.94 6.61 3.19 3.18 2.84 3.40 -7.84%
  YoY % -93.19% 352.95% 107.21% 0.31% 11.97% -16.47% -
  Horiz. % 60.00% 880.59% 194.41% 93.82% 93.53% 83.53% 100.00%
P/EPS 88.17 -27.96 -12.02 -8.47 -13.27 -7.89 -7.55 -
  YoY % 415.34% -132.61% -41.91% 36.17% -68.19% -4.50% -
  Horiz. % -1,167.81% 370.33% 159.21% 112.19% 175.76% 104.50% 100.00%
EY 1.13 -3.58 -8.32 -11.81 -7.53 -12.67 -13.25 -
  YoY % 131.56% 56.97% 29.55% -56.84% 40.57% 4.38% -
  Horiz. % -8.53% 27.02% 62.79% 89.13% 56.83% 95.62% 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 2.44 2.94 2.51 4.16 2.67 1.33 1.10 13.58%
  YoY % -17.01% 17.13% -39.66% 55.81% 100.75% 20.91% -
  Horiz. % 221.82% 267.27% 228.18% 378.18% 242.73% 120.91% 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.
 


 

280  220  522  1150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IWCITY 1.04-0.06 
 BORNOIL 0.0450.00 
 EKOVEST 0.8450.00 
 HSI-H6Q 0.285-0.035 
 HSI-C5J 0.32+0.05 
 DAYANG 1.16+0.09 
 PERDANA 0.345+0.025 
 HSI-H6N 0.08-0.02 
 GREATEC 0.945-0.02 
 MESTRON 0.155-0.005 

TOP ARTICLES

1. LETS CLIMB THE MOUNTAIN TOGETHER !!! Bursa Master
2. Any Good News In IWCITY AGM? Merger? Payment Done? Please Comment at Here! Thanks KL Glory Fury
3. GREATEC = GREAT-TRAP OR GREATER FOOL TRAP? SEE ARTICLE BY DR NEOH ON GREATER FOOL, Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
4. [转贴] 斤经济较:TOPGLOV 2019Q3 季报点评 - 夜月 Good Articles to Share
5. Citi downgrades AirAsia Group to sell; price target RM1.48 Good Articles to Share
6. Tech: Going C2C and cross-border, Teleport plans to shake up the logistics business Good Articles to Share
7. Stock to Watch 20 Jun 2019 Stock Recommendations for Daily
8. [转贴] [Facebook live:浅谈Mestron holdings berhad (Mestron)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers