Highlights

[ASDION] YoY Cumulative 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 -     -76.79%    YoY -     17.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 19,453 1,779 3,617 4,917 9,390 5,579 4,522 26.27%
  YoY % 993.48% -50.82% -26.44% -47.64% 68.31% 23.37% -
  Horiz. % 430.19% 39.34% 79.99% 108.74% 207.65% 123.37% 100.00%
PBT -6 -1,906 -1,979 -1,907 -2,377 -2,054 -2,128 -60.89%
  YoY % 99.69% 3.69% -3.78% 19.77% -15.73% 3.48% -
  Horiz. % 0.28% 89.57% 93.00% 89.61% 111.70% 96.52% 100.00%
Tax 2 0 -7 -1 -26 -44 -2 -
  YoY % 0.00% 0.00% -600.00% 96.15% 40.91% -2,100.00% -
  Horiz. % -100.00% -0.00% 350.00% 50.00% 1,300.00% 2,200.00% 100.00%
NP -4 -1,906 -1,986 -1,908 -2,403 -2,098 -2,130 -63.35%
  YoY % 99.79% 4.03% -4.09% 20.60% -14.54% 1.50% -
  Horiz. % 0.19% 89.48% 93.24% 89.58% 112.82% 98.50% 100.00%
NP to SH 450 -1,905 -1,988 -1,851 -2,252 -2,007 -2,035 -
  YoY % 123.62% 4.18% -7.40% 17.81% -12.21% 1.38% -
  Horiz. % -22.11% 93.61% 97.69% 90.96% 110.66% 98.62% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 19,457 3,685 5,603 6,825 11,793 7,677 6,652 18.72%
  YoY % 428.01% -34.23% -17.90% -42.13% 53.61% 15.41% -
  Horiz. % 292.50% 55.40% 84.23% 102.60% 177.29% 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 2.08 % -7.88 % -15.67 % -36.86 % -20.09 % -12.60 % -10.96 % -
  YoY % 126.40% 49.71% 57.49% -83.47% -59.44% -14.96% -
  Horiz. % -18.98% 71.90% 142.97% 336.31% 183.30% 114.96% 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 16.73 1.58 4.77 7.41 14.14 8.45 6.84 15.37%
  YoY % 958.86% -66.88% -35.63% -47.60% 67.34% 23.54% -
  Horiz. % 244.59% 23.10% 69.74% 108.33% 206.73% 123.54% 100.00%
EPS 0.39 -1.69 -2.62 -2.79 -3.39 -3.04 -3.08 -
  YoY % 123.08% 35.50% 6.09% 17.70% -11.51% 1.30% -
  Horiz. % -12.66% 54.87% 85.06% 90.58% 110.06% 98.70% 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 15.21 1.39 2.83 3.84 7.34 4.36 3.54 26.25%
  YoY % 994.24% -50.88% -26.30% -47.68% 68.35% 23.16% -
  Horiz. % 429.66% 39.27% 79.94% 108.47% 207.34% 123.16% 100.00%
EPS 0.35 -1.49 -1.55 -1.45 -1.76 -1.57 -1.59 -
  YoY % 123.49% 3.87% -6.90% 17.61% -12.10% 1.26% -
  Horiz. % -22.01% 93.71% 97.48% 91.19% 110.69% 98.74% 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 2.87 30.41 8.50 3.91 2.83 3.55 4.97 -8.40%
  YoY % -90.56% 257.76% 117.39% 38.16% -20.28% -28.57% -
  Horiz. % 57.75% 611.87% 171.03% 78.67% 56.94% 71.43% 100.00%
P/EPS 124.02 -28.40 -15.46 -10.39 -11.80 -9.87 -11.04 -
  YoY % 536.69% -83.70% -48.80% 11.95% -19.55% 10.60% -
  Horiz. % -1,123.37% 257.25% 140.04% 94.11% 106.88% 89.40% 100.00%
EY 0.81 -3.52 -6.47 -9.62 -8.48 -10.13 -9.06 -
  YoY % 123.01% 45.60% 32.74% -13.44% 16.29% -11.81% -
  Horiz. % -8.94% 38.85% 71.41% 106.18% 93.60% 111.81% 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 2.72 39.92 8.81 4.25 3.18 3.79 4.53 -7.83%
  YoY % -93.19% 353.12% 107.29% 33.65% -16.09% -16.34% -
  Horiz. % 60.04% 881.24% 194.48% 93.82% 70.20% 83.66% 100.00%
P/EPS 117.56 -37.28 -16.03 -11.29 -13.27 -10.53 -10.06 -
  YoY % 415.34% -132.56% -41.98% 14.92% -26.02% -4.67% -
  Horiz. % -1,168.59% 370.58% 159.34% 112.23% 131.91% 104.67% 100.00%
EY 0.85 -2.68 -6.24 -8.86 -7.53 -9.50 -9.94 -
  YoY % 131.72% 57.05% 29.57% -17.66% 20.74% 4.43% -
  Horiz. % -8.55% 26.96% 62.78% 89.13% 75.75% 95.57% 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 2.44 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.
 


 

1905 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.760.00 
 UCREST 0.210.00 
 PINEAPP 0.2750.00 
 PUC 0.0750.00 
 WILLOW 0.440.00 
 IRIS 0.1550.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1450.00 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. This One Habit Will Make You Poor Forever Good Articles to Share
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers