Highlights

[ASDION] YoY Quarter Result on 2015-06-30 [#1]

Stock [ASDION]: ASDION BHD
Announcement Date 01-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -680.84%    YoY -     -156.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 3,445 1,425 1,047 5,146 635 1,070 1,827 11.14%
  YoY % 141.75% 36.10% -79.65% 710.39% -40.65% -41.43% -
  Horiz. % 188.56% 78.00% 57.31% 281.66% 34.76% 58.57% 100.00%
PBT -690 -446 -745 1,083 -506 -576 -761 -1.62%
  YoY % -54.71% 40.13% -168.79% 314.03% 12.15% 24.31% -
  Horiz. % 90.67% 58.61% 97.90% -142.31% 66.49% 75.69% 100.00%
Tax 0 -106 95 -2,163 -3 0 0 -
  YoY % 0.00% -211.58% 104.39% -72,000.00% 0.00% 0.00% -
  Horiz. % -0.00% 3,533.33% -3,166.67% 72,100.00% 100.00% - -
NP -690 -552 -650 -1,080 -509 -576 -761 -1.62%
  YoY % -25.00% 15.08% 39.81% -112.18% 11.63% 24.31% -
  Horiz. % 90.67% 72.54% 85.41% 141.92% 66.89% 75.69% 100.00%
NP to SH -593 -499 -737 -1,304 -509 -570 -743 -3.69%
  YoY % -18.84% 32.29% 43.48% -156.19% 10.70% 23.28% -
  Horiz. % 79.81% 67.16% 99.19% 175.50% 68.51% 76.72% 100.00%
Tax Rate - % - % - % 199.72 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 4,135 1,977 1,697 6,226 1,144 1,646 2,588 8.12%
  YoY % 109.16% 16.50% -72.74% 444.23% -30.50% -36.40% -
  Horiz. % 159.78% 76.39% 65.57% 240.57% 44.20% 63.60% 100.00%
Net Worth 9,092 11,347 1,928,917 22,538 26,185 8,642 6,129 6.79%
  YoY % -19.88% -99.41% 8,458.15% -13.92% 202.97% 41.00% -
  Horiz. % 148.33% 185.13% 31,468.13% 367.70% 427.18% 141.00% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 9,092 11,347 1,928,917 22,538 26,185 8,642 6,129 6.79%
  YoY % -19.88% -99.41% 8,458.15% -13.92% 202.97% 41.00% -
  Horiz. % 148.33% 185.13% 31,468.13% 367.70% 427.18% 141.00% 100.00%
NOSH 116,269 116,269 116,269 112,413 113,111 66,279 66,339 9.80%
  YoY % 0.00% 0.00% 3.43% -0.62% 70.66% -0.09% -
  Horiz. % 175.27% 175.27% 175.27% 169.45% 170.50% 99.91% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -20.03 % -38.74 % -62.08 % -20.99 % -80.16 % -53.83 % -41.65 % -11.48%
  YoY % 48.30% 37.60% -195.76% 73.81% -48.91% -29.24% -
  Horiz. % 48.09% 93.01% 149.05% 50.40% 192.46% 129.24% 100.00%
ROE -6.52 % -4.40 % -0.04 % -5.79 % -1.94 % -6.60 % -12.12 % -9.81%
  YoY % -48.18% -10,900.00% 99.31% -198.45% 70.61% 45.54% -
  Horiz. % 53.80% 36.30% 0.33% 47.77% 16.01% 54.46% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2.96 1.23 0.90 4.58 0.56 1.61 2.75 1.23%
  YoY % 140.65% 36.67% -80.35% 717.86% -65.22% -41.45% -
  Horiz. % 107.64% 44.73% 32.73% 166.55% 20.36% 58.55% 100.00%
EPS -0.51 -0.43 -0.63 -1.16 -0.45 -0.86 -1.12 -12.28%
  YoY % -18.60% 31.75% 45.69% -157.78% 47.67% 23.21% -
  Horiz. % 45.54% 38.39% 56.25% 103.57% 40.18% 76.79% 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 0.0782 0.0976 16.5900 0.2005 0.2315 0.1304 0.0924 -2.74%
  YoY % -19.88% -99.41% 8,174.31% -13.39% 77.53% 41.13% -
  Horiz. % 84.63% 105.63% 17,954.54% 216.99% 250.54% 141.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2.69 1.11 0.82 4.02 0.50 0.84 1.43 11.10%
  YoY % 142.34% 35.37% -79.60% 704.00% -40.48% -41.26% -
  Horiz. % 188.11% 77.62% 57.34% 281.12% 34.97% 58.74% 100.00%
EPS -0.46 -0.39 -0.58 -1.02 -0.40 -0.45 -0.58 -3.79%
  YoY % -17.95% 32.76% 43.14% -155.00% 11.11% 22.41% -
  Horiz. % 79.31% 67.24% 100.00% 175.86% 68.97% 77.59% 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 0.0711 0.0887 15.0818 0.1762 0.2047 0.0676 0.0479 6.80%
  YoY % -19.84% -99.41% 8,459.48% -13.92% 202.81% 41.13% -
  Horiz. % 148.43% 185.18% 31,486.01% 367.85% 427.35% 141.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.2550 0.2600 0.2700 1.4600 0.4150 0.3200 0.2700 -
P/RPS 8.61 21.21 29.98 31.89 73.92 19.82 9.80 -2.13%
  YoY % -59.41% -29.25% -5.99% -56.86% 272.96% 102.24% -
  Horiz. % 87.86% 216.43% 305.92% 325.41% 754.29% 202.24% 100.00%
P/EPS -50.00 -60.58 -42.60 -125.86 -92.22 -37.21 -24.11 12.92%
  YoY % 17.46% -42.21% 66.15% -36.48% -147.84% -54.33% -
  Horiz. % 207.38% 251.27% 176.69% 522.02% 382.50% 154.33% 100.00%
EY -2.00 -1.65 -2.35 -0.79 -1.08 -2.69 -4.15 -11.45%
  YoY % -21.21% 29.79% -197.47% 26.85% 59.85% 35.18% -
  Horiz. % 48.19% 39.76% 56.63% 19.04% 26.02% 64.82% 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 3.26 2.66 0.02 7.28 1.79 2.45 2.92 1.85%
  YoY % 22.56% 13,200.00% -99.73% 306.70% -26.94% -16.10% -
  Horiz. % 111.64% 91.10% 0.68% 249.32% 61.30% 83.90% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 29/08/17 29/08/16 01/09/15 29/08/14 30/08/13 30/08/12 -
Price 0.2300 0.1550 0.2000 0.5250 0.3800 0.3850 0.2700 -
P/RPS 7.76 12.65 22.21 11.47 67.69 23.85 9.80 -3.81%
  YoY % -38.66% -43.04% 93.64% -83.06% 183.82% 143.37% -
  Horiz. % 79.18% 129.08% 226.63% 117.04% 690.71% 243.37% 100.00%
P/EPS -45.10 -36.12 -31.55 -45.26 -84.44 -44.77 -24.11 11.00%
  YoY % -24.86% -14.48% 30.29% 46.40% -88.61% -85.69% -
  Horiz. % 187.06% 149.81% 130.86% 187.72% 350.23% 185.69% 100.00%
EY -2.22 -2.77 -3.17 -2.21 -1.18 -2.23 -4.15 -9.90%
  YoY % 19.86% 12.62% -43.44% -87.29% 47.09% 46.27% -
  Horiz. % 53.49% 66.75% 76.39% 53.25% 28.43% 53.73% 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 2.94 1.59 0.01 2.62 1.64 2.95 2.92 0.11%
  YoY % 84.91% 15,800.00% -99.62% 59.76% -44.41% 1.03% -
  Horiz. % 100.68% 54.45% 0.34% 89.73% 56.16% 101.03% 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.
 


 

166  157  486  1373 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFORCE 0.705+0.05 
 GPACKET-WB 0.1250.00 
 KNM 0.375+0.01 
 GPACKET 0.525+0.02 
 ISTONE 0.2050.00 
 HSI-C5P 0.275+0.005 
 VSOLAR 0.235+0.005 
 ARMADA 0.230.00 
 EKOVEST 0.8450.00 
 HSI-C5J 0.100.00 
Partners & Brokers