Highlights

[ASDION] YoY Quarter Result on 2011-09-30 [#2]

Stock [ASDION]: ASDION BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -52.90%    YoY -     37.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 669 1,285 1,908 2,369 1,904 1,520 1,819 -14.78%
  YoY % -47.94% -32.65% -19.46% 24.42% 25.26% -16.44% -
  Horiz. % 36.78% 70.64% 104.89% 130.24% 104.67% 83.56% 100.00%
PBT -577 -701 -330 -738 -415 -903 -280 12.25%
  YoY % 17.69% -112.42% 55.28% -77.83% 54.04% -222.50% -
  Horiz. % 206.07% 250.36% 117.86% 263.57% 148.21% 322.50% 100.00%
Tax -2 -8 0 -1 -21 -1 -55 -41.13%
  YoY % 75.00% 0.00% 0.00% 95.24% -2,000.00% 98.18% -
  Horiz. % 3.64% 14.55% -0.00% 1.82% 38.18% 1.82% 100.00%
NP -579 -709 -330 -739 -436 -904 -335 9.14%
  YoY % 18.34% -114.85% 55.35% -69.50% 51.77% -169.85% -
  Horiz. % 172.84% 211.64% 98.51% 220.60% 130.15% 269.85% 100.00%
NP to SH -579 -693 -304 -711 -397 -851 -334 9.19%
  YoY % 16.45% -127.96% 57.24% -79.09% 53.35% -154.79% -
  Horiz. % 173.35% 207.49% 91.02% 212.87% 118.86% 254.79% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 1,248 1,994 2,238 3,108 2,340 2,424 2,154 -8.36%
  YoY % -37.41% -10.90% -27.99% 32.82% -3.47% 12.53% -
  Horiz. % 57.94% 92.57% 103.90% 144.29% 108.64% 112.53% 100.00%
Net Worth 25,237 13,559 5,795 12,106 17,070 19,243 12,076 12.51%
  YoY % 86.12% 133.96% -52.13% -29.08% -11.29% 59.34% -
  Horiz. % 208.98% 112.28% 47.99% 100.25% 141.35% 159.34% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 25,237 13,559 5,795 12,106 17,070 19,243 12,076 12.51%
  YoY % 86.12% 133.96% -52.13% -29.08% -11.29% 59.34% -
  Horiz. % 208.98% 112.28% 47.99% 100.25% 141.35% 159.34% 100.00%
NOSH 113,529 77,000 66,086 66,448 66,166 65,968 43,947 16.39%
  YoY % 47.44% 16.51% -0.54% 0.43% 0.30% 50.11% -
  Horiz. % 258.33% 175.21% 150.38% 151.20% 150.56% 150.11% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -86.55 % -55.18 % -17.30 % -31.19 % -22.90 % -59.47 % -18.42 % 28.07%
  YoY % -56.85% -218.96% 44.53% -36.20% 61.49% -222.86% -
  Horiz. % 469.87% 299.57% 93.92% 169.33% 124.32% 322.86% 100.00%
ROE -2.29 % -5.11 % -5.25 % -5.87 % -2.33 % -4.42 % -2.77 % -3.00%
  YoY % 55.19% 2.67% 10.56% -151.93% 47.29% -59.57% -
  Horiz. % 82.67% 184.48% 189.53% 211.91% 84.12% 159.57% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.59 1.67 2.89 3.57 2.88 2.30 4.14 -26.76%
  YoY % -64.67% -42.21% -19.05% 23.96% 25.22% -44.44% -
  Horiz. % 14.25% 40.34% 69.81% 86.23% 69.57% 55.56% 100.00%
EPS -0.51 -0.90 -0.46 -1.07 -0.60 -1.29 -0.76 -6.18%
  YoY % 43.33% -95.65% 57.01% -78.33% 53.49% -69.74% -
  Horiz. % 67.11% 118.42% 60.53% 140.79% 78.95% 169.74% 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 0.2223 0.1761 0.0877 0.1822 0.2580 0.2917 0.2748 -3.33%
  YoY % 26.24% 100.80% -51.87% -29.38% -11.55% 6.15% -
  Horiz. % 80.90% 64.08% 31.91% 66.30% 93.89% 106.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.52 1.00 1.49 1.85 1.49 1.19 1.42 -14.84%
  YoY % -48.00% -32.89% -19.46% 24.16% 25.21% -16.20% -
  Horiz. % 36.62% 70.42% 104.93% 130.28% 104.93% 83.80% 100.00%
EPS -0.45 -0.54 -0.24 -0.56 -0.31 -0.67 -0.26 9.17%
  YoY % 16.67% -125.00% 57.14% -80.65% 53.73% -157.69% -
  Horiz. % 173.08% 207.69% 92.31% 215.38% 119.23% 257.69% 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 0.1973 0.1060 0.0453 0.0947 0.1335 0.1505 0.0944 12.51%
  YoY % 86.13% 134.00% -52.16% -29.06% -11.30% 59.43% -
  Horiz. % 209.00% 112.29% 47.99% 100.32% 141.42% 159.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 -
Price 0.4000 0.3950 0.3100 0.3150 0.3100 0.3700 0.3800 -
P/RPS 67.88 23.67 10.74 8.84 10.77 16.06 9.18 37.69%
  YoY % 186.78% 120.39% 21.49% -17.92% -32.94% 74.95% -
  Horiz. % 739.43% 257.84% 116.99% 96.30% 117.32% 174.95% 100.00%
P/EPS -78.43 -43.89 -67.39 -29.44 -51.67 -28.68 -50.00 7.46%
  YoY % -78.70% 34.87% -128.91% 43.02% -80.16% 42.64% -
  Horiz. % 156.86% 87.78% 134.78% 58.88% 103.34% 57.36% 100.00%
EY -1.27 -2.28 -1.48 -3.40 -1.94 -3.49 -2.00 -7.00%
  YoY % 44.30% -54.05% 56.47% -75.26% 44.41% -74.50% -
  Horiz. % 63.50% 114.00% 74.00% 170.00% 97.00% 174.50% 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 1.80 2.24 3.53 1.73 1.20 1.27 1.38 4.34%
  YoY % -19.64% -36.54% 104.05% 44.17% -5.51% -7.97% -
  Horiz. % 130.43% 162.32% 255.80% 125.36% 86.96% 92.03% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/08/10 27/08/09 29/08/08 -
Price 0.3500 0.4600 0.2900 0.2400 0.2800 0.3100 0.2800 -
P/RPS 59.40 27.56 10.04 6.73 9.73 13.45 6.76 41.55%
  YoY % 115.53% 174.50% 49.18% -30.83% -27.66% 98.96% -
  Horiz. % 878.70% 407.69% 148.52% 99.56% 143.93% 198.96% 100.00%
P/EPS -68.63 -51.11 -63.04 -22.43 -46.67 -24.03 -36.84 10.46%
  YoY % -34.28% 18.92% -181.05% 51.94% -94.22% 34.77% -
  Horiz. % 186.29% 138.74% 171.12% 60.88% 126.68% 65.23% 100.00%
EY -1.46 -1.96 -1.59 -4.46 -2.14 -4.16 -2.71 -9.42%
  YoY % 25.51% -23.27% 64.35% -108.41% 48.56% -53.51% -
  Horiz. % 53.87% 72.32% 58.67% 164.58% 78.97% 153.51% 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 1.57 2.61 3.31 1.32 1.09 1.06 1.02 7.14%
  YoY % -39.85% -21.15% 150.76% 21.10% 2.83% 3.92% -
  Horiz. % 153.92% 255.88% 324.51% 129.41% 106.86% 103.92% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers