Highlights

[ASDION] YoY Annualized Quarter Result on 2018-12-31 [#3]

Stock [ASDION]: ASDION BHD
Announcement Date 19-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     10.05%    YoY -     -12.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 14,085 4,522 7,974 25,937 2,372 4,822 6,556 13.59%
  YoY % 211.44% -43.29% -69.25% 993.48% -50.82% -26.44% -
  Horiz. % 214.85% 68.99% 121.64% 395.63% 36.18% 73.56% 100.00%
PBT -1,658 -1,944 -4,421 -8 -2,541 -2,638 -2,542 -6.87%
  YoY % 14.68% 56.03% -55,166.66% 99.69% 3.69% -3.78% -
  Horiz. % 65.23% 76.46% 173.89% 0.31% 99.95% 103.78% 100.00%
Tax -68 -8 0 2 0 -9 -1 92.50%
  YoY % -750.00% 0.00% 0.00% 0.00% 0.00% -599.70% -
  Horiz. % 5,097.45% 599.70% -0.00% -199.93% -0.00% 699.70% 100.00%
NP -1,726 -1,952 -4,421 -5 -2,541 -2,648 -2,544 -6.25%
  YoY % 11.54% 55.85% -82,805.17% 99.79% 4.03% -4.09% -
  Horiz. % 67.87% 76.73% 173.79% 0.21% 99.90% 104.09% 100.00%
NP to SH -2,214 -1,969 -4,066 600 -2,540 -2,650 -2,468 -1.79%
  YoY % -12.46% 51.57% -777.78% 123.62% 4.18% -7.40% -
  Horiz. % 89.74% 79.79% 164.78% -24.31% 102.92% 107.40% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 15,811 6,474 12,395 25,942 4,913 7,470 9,100 9.64%
  YoY % 144.21% -47.77% -52.22% 428.01% -34.23% -17.90% -
  Horiz. % 173.76% 71.15% 136.22% 285.08% 53.99% 82.10% 100.00%
Net Worth 8,138 10,371 17,045 21,637 24,190 12,686 5,022 8.37%
  YoY % -21.52% -39.15% -21.23% -10.55% 90.67% 152.61% -
  Horiz. % 162.06% 206.51% 339.39% 430.84% 481.66% 252.61% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 8,138 10,371 17,045 21,637 24,190 12,686 5,022 8.37%
  YoY % -21.52% -39.15% -21.23% -10.55% 90.67% 152.61% -
  Horiz. % 162.06% 206.51% 339.39% 430.84% 481.66% 252.61% 100.00%
NOSH 116,269 116,269 116,269 116,269 112,721 75,877 66,344 9.80%
  YoY % 0.00% 0.00% 0.00% 3.15% 48.56% 14.37% -
  Horiz. % 175.25% 175.25% 175.25% 175.25% 169.90% 114.37% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -12.26 % -43.16 % -55.44 % -0.02 % -107.14 % -54.91 % -38.80 % -17.46%
  YoY % 71.59% 22.15% -277,100.00% 99.98% -95.12% -41.52% -
  Horiz. % 31.60% 111.24% 142.89% 0.05% 276.13% 141.52% 100.00%
ROE -27.21 % -18.99 % -23.86 % 2.77 % -10.50 % -20.89 % -49.14 % -9.38%
  YoY % -43.29% 20.41% -961.37% 126.38% 49.74% 57.49% -
  Horiz. % 55.37% 38.64% 48.56% -5.64% 21.37% 42.51% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 12.11 3.89 6.86 22.31 2.10 6.36 9.88 3.45%
  YoY % 211.31% -43.29% -69.25% 962.38% -66.98% -35.63% -
  Horiz. % 122.57% 39.37% 69.43% 225.81% 21.26% 64.37% 100.00%
EPS -1.91 -1.69 -3.49 0.52 -2.25 -3.49 -3.72 -10.51%
  YoY % -13.02% 51.58% -771.15% 123.11% 35.53% 6.18% -
  Horiz. % 51.34% 45.43% 93.82% -13.98% 60.48% 93.82% 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 0.0700 0.0892 0.1466 0.1861 0.2146 0.1672 0.0757 -1.30%
  YoY % -21.52% -39.15% -21.23% -13.28% 28.35% 120.87% -
  Horiz. % 92.47% 117.83% 193.66% 245.84% 283.49% 220.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 11.01 3.54 6.24 20.28 1.85 3.77 5.13 13.57%
  YoY % 211.02% -43.27% -69.23% 996.22% -50.93% -26.51% -
  Horiz. % 214.62% 69.01% 121.64% 395.32% 36.06% 73.49% 100.00%
EPS -1.73 -1.54 -3.18 0.47 -1.99 -2.07 -1.93 -1.81%
  YoY % -12.34% 51.57% -776.60% 123.62% 3.86% -7.25% -
  Horiz. % 89.64% 79.79% 164.77% -24.35% 103.11% 107.25% 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 0.0636 0.0811 0.1333 0.1692 0.1891 0.0992 0.0393 8.35%
  YoY % -21.58% -39.16% -21.22% -10.52% 90.62% 152.42% -
  Horiz. % 161.83% 206.36% 339.19% 430.53% 481.17% 252.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.1850 0.1550 0.1950 0.4800 0.4800 0.4050 0.2900 -
P/RPS 1.53 3.98 2.84 2.15 22.81 6.37 2.93 -10.26%
  YoY % -61.56% 40.14% 32.09% -90.57% 258.08% 117.41% -
  Horiz. % 52.22% 135.84% 96.93% 73.38% 778.50% 217.41% 100.00%
P/EPS -9.71 -9.15 -5.58 93.02 -21.30 -11.59 -7.80 3.72%
  YoY % -6.12% -63.98% -106.00% 536.71% -83.78% -48.59% -
  Horiz. % 124.49% 117.31% 71.54% -1,192.56% 273.08% 148.59% 100.00%
EY -10.30 -10.93 -17.94 1.08 -4.69 -8.63 -12.83 -3.59%
  YoY % 5.76% 39.07% -1,761.11% 123.03% 45.65% 32.74% -
  Horiz. % 80.28% 85.19% 139.83% -8.42% 36.55% 67.26% 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 2.64 1.74 1.33 2.58 2.24 2.42 3.83 -6.01%
  YoY % 51.72% 30.83% -48.45% 15.18% -7.44% -36.81% -
  Horiz. % 68.93% 45.43% 34.73% 67.36% 58.49% 63.19% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 19/03/19 26/02/18 24/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.2850 0.1550 0.2800 0.4550 0.6300 0.4200 0.3150 -
P/RPS 2.35 3.98 4.08 2.04 29.94 6.61 3.19 -4.96%
  YoY % -40.95% -2.45% 100.00% -93.19% 352.95% 107.21% -
  Horiz. % 73.67% 124.76% 127.90% 63.95% 938.56% 207.21% 100.00%
P/EPS -14.96 -9.15 -8.01 88.17 -27.96 -12.02 -8.47 9.94%
  YoY % -63.50% -14.23% -109.08% 415.34% -132.61% -41.91% -
  Horiz. % 176.62% 108.03% 94.57% -1,040.97% 330.11% 141.91% 100.00%
EY -6.68 -10.93 -12.49 1.13 -3.58 -8.32 -11.81 -9.06%
  YoY % 38.88% 12.49% -1,205.31% 131.56% 56.97% 29.55% -
  Horiz. % 56.56% 92.55% 105.76% -9.57% 30.31% 70.45% 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 4.07 1.74 1.91 2.44 2.94 2.51 4.16 -0.36%
  YoY % 133.91% -8.90% -21.72% -17.01% 17.13% -39.66% -
  Horiz. % 97.84% 41.83% 45.91% 58.65% 70.67% 60.34% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers