Highlights

[ASDION] YoY Quarter Result on 2009-09-30 [#3]

Stock [ASDION]: ASDION BHD
Announcement Date 30-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     16.33%    YoY -     -109.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,183 3,028 1,926 1,572 1,267 2,825 4,382 -18.88%
  YoY % -60.93% 57.22% 22.52% 24.07% -55.15% -35.53% -
  Horiz. % 27.00% 69.10% 43.95% 35.87% 28.91% 64.47% 100.00%
PBT -816 -905 -1,177 -735 8,560 33 25 -
  YoY % 9.83% 23.11% -60.14% -108.59% 25,839.39% 32.00% -
  Horiz. % -3,264.00% -3,620.00% -4,708.00% -2,940.00% 34,240.00% 132.00% 100.00%
Tax -1 -25 0 -2 -34 -5 -4 -19.87%
  YoY % 96.00% 0.00% 0.00% 94.12% -580.00% -25.00% -
  Horiz. % 25.00% 625.00% -0.00% 50.00% 850.00% 125.00% 100.00%
NP -817 -930 -1,177 -737 8,526 28 21 -
  YoY % 12.15% 20.99% -59.70% -108.64% 30,350.00% 33.33% -
  Horiz. % -3,890.48% -4,428.57% -5,604.76% -3,509.52% 40,600.00% 133.33% 100.00%
NP to SH -804 -880 -1,142 -712 7,587 91 140 -
  YoY % 8.64% 22.94% -60.39% -109.38% 8,237.36% -35.00% -
  Horiz. % -574.29% -628.57% -815.71% -508.57% 5,419.29% 65.00% 100.00%
Tax Rate - % - % - % - % 0.40 % 15.15 % 16.00 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -97.36% -5.31% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 2.50% 94.69% 100.00%
Total Cost 2,000 3,958 3,103 2,309 -7,259 2,797 4,361 -11.71%
  YoY % -49.47% 27.55% 34.39% 131.81% -359.53% -35.86% -
  Horiz. % 45.86% 90.76% 71.15% 52.95% -166.45% 64.14% 100.00%
Net Worth 5,029 11,162 15,921 18,525 17,663 12,254 9,951 -10.33%
  YoY % -54.94% -29.90% -14.05% 4.88% 44.14% 23.14% -
  Horiz. % 50.54% 112.16% 159.99% 186.15% 177.49% 123.14% 100.00%
Dividend
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 5,029 11,162 15,921 18,525 17,663 12,254 9,951 -10.33%
  YoY % -54.94% -29.90% -14.05% 4.88% 44.14% 23.14% -
  Horiz. % 50.54% 112.16% 159.99% 186.15% 177.49% 123.14% 100.00%
NOSH 66,446 66,165 66,011 65,925 49,491 43,333 40,000 8.45%
  YoY % 0.42% 0.23% 0.13% 33.21% 14.21% 8.33% -
  Horiz. % 166.12% 165.41% 165.03% 164.81% 123.73% 108.33% 100.00%
Ratio Analysis
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -69.06 % -30.71 % -61.11 % -46.88 % 672.93 % 0.99 % 0.48 % -
  YoY % -124.88% 49.75% -30.35% -106.97% 67,872.73% 106.25% -
  Horiz. % -14,387.50% -6,397.92% -12,731.25% -9,766.67% 140,193.75% 206.25% 100.00%
ROE -15.98 % -7.88 % -7.17 % -3.84 % 42.95 % 0.74 % 1.41 % -
  YoY % -102.79% -9.90% -86.72% -108.94% 5,704.05% -47.52% -
  Horiz. % -1,133.33% -558.87% -508.51% -272.34% 3,046.10% 52.48% 100.00%
Per Share
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.78 4.58 2.92 2.38 2.56 6.52 10.96 -25.21%
  YoY % -61.14% 56.85% 22.69% -7.03% -60.74% -40.51% -
  Horiz. % 16.24% 41.79% 26.64% 21.72% 23.36% 59.49% 100.00%
EPS -1.21 -1.33 -1.73 -1.08 15.33 0.21 0.35 -
  YoY % 9.02% 23.12% -60.19% -107.05% 7,200.00% -40.00% -
  Horiz. % -345.71% -380.00% -494.29% -308.57% 4,380.00% 60.00% 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 0.0757 0.1687 0.2412 0.2810 0.3569 0.2828 0.2488 -17.32%
  YoY % -55.13% -30.06% -14.16% -21.27% 26.20% 13.67% -
  Horiz. % 30.43% 67.81% 96.95% 112.94% 143.45% 113.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.92 2.37 1.51 1.23 0.99 2.21 3.43 -18.97%
  YoY % -61.18% 56.95% 22.76% 24.24% -55.20% -35.57% -
  Horiz. % 26.82% 69.10% 44.02% 35.86% 28.86% 64.43% 100.00%
EPS -0.63 -0.69 -0.89 -0.56 5.93 0.07 0.11 -
  YoY % 8.70% 22.47% -58.93% -109.44% 8,371.43% -36.36% -
  Horiz. % -572.73% -627.27% -809.09% -509.09% 5,390.91% 63.64% 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 0.0393 0.0873 0.1245 0.1448 0.1381 0.0958 0.0778 -10.34%
  YoY % -54.98% -29.88% -14.02% 4.85% 44.15% 23.14% -
  Horiz. % 50.51% 112.21% 160.03% 186.12% 177.51% 123.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/12 30/12/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.2900 0.4000 0.3000 0.3400 0.2900 0.5200 0.4900 -
P/RPS 16.29 8.74 10.28 14.26 11.33 7.98 4.47 22.96%
  YoY % 86.38% -14.98% -27.91% 25.86% 41.98% 78.52% -
  Horiz. % 364.43% 195.53% 229.98% 319.02% 253.47% 178.52% 100.00%
P/EPS -23.97 -30.08 -17.34 -31.48 1.89 247.62 140.00 -
  YoY % 20.31% -73.47% 44.92% -1,765.61% -99.24% 76.87% -
  Horiz. % -17.12% -21.49% -12.39% -22.49% 1.35% 176.87% 100.00%
EY -4.17 -3.32 -5.77 -3.18 52.86 0.40 0.71 -
  YoY % -25.60% 42.46% -81.45% -106.02% 13,115.00% -43.66% -
  Horiz. % -587.32% -467.61% -812.68% -447.89% 7,445.07% 56.34% 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 3.83 2.37 1.24 1.21 0.81 1.84 1.97 11.21%
  YoY % 61.60% 91.13% 2.48% 49.38% -55.98% -6.60% -
  Horiz. % 194.42% 120.30% 62.94% 61.42% 41.12% 93.40% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/02/13 29/02/12 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.3150 0.4500 0.3200 0.3100 0.3100 0.5000 0.5600 -
P/RPS 17.69 9.83 10.97 13.00 12.11 7.67 5.11 21.95%
  YoY % 79.96% -10.39% -15.62% 7.35% 57.89% 50.10% -
  Horiz. % 346.18% 192.37% 214.68% 254.40% 236.99% 150.10% 100.00%
P/EPS -26.03 -33.83 -18.50 -28.70 2.02 238.10 160.00 -
  YoY % 23.06% -82.86% 35.54% -1,520.79% -99.15% 48.81% -
  Horiz. % -16.27% -21.14% -11.56% -17.94% 1.26% 148.81% 100.00%
EY -3.84 -2.96 -5.41 -3.48 49.45 0.42 0.63 -
  YoY % -29.73% 45.29% -55.46% -107.04% 11,673.81% -33.33% -
  Horiz. % -609.52% -469.84% -858.73% -552.38% 7,849.21% 66.67% 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 4.16 2.67 1.33 1.10 0.87 1.77 2.25 10.32%
  YoY % 55.81% 100.75% 20.91% 26.44% -50.85% -21.33% -
  Horiz. % 184.89% 118.67% 59.11% 48.89% 38.67% 78.67% 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.
 


 

245  419  478  738 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GREATEC 0.81+0.07 
 HSI-C5P 0.225-0.02 
 EKOVEST 0.83-0.01 
 HSI-H6P 0.34+0.02 
 IWCITY 0.995+0.005 
 INARI 1.46-0.11 
 LAMBO 0.06-0.005 
 MYEG 1.44-0.04 
 ECONBHD 0.725-0.005 
 MTRONIC-WA 0.0250.00 
Partners & Brokers