Highlights

[ASDION] YoY Quarter Result on 2013-09-30 [#2]

Stock [ASDION]: ASDION BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     -21.58%    YoY -     -127.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Revenue 2,779 5,560 669 1,285 1,908 2,369 1,904 6.23%
  YoY % -50.02% 731.09% -47.94% -32.65% -19.46% 24.42% -
  Horiz. % 145.96% 292.02% 35.14% 67.49% 100.21% 124.42% 100.00%
PBT -1,066 5,119 -577 -701 -330 -738 -415 16.27%
  YoY % -120.82% 987.18% 17.69% -112.42% 55.28% -77.83% -
  Horiz. % 256.87% -1,233.49% 139.04% 168.92% 79.52% 177.83% 100.00%
Tax 0 0 -2 -8 0 -1 -21 -
  YoY % 0.00% 0.00% 75.00% 0.00% 0.00% 95.24% -
  Horiz. % -0.00% -0.00% 9.52% 38.10% -0.00% 4.76% 100.00%
NP -1,066 5,119 -579 -709 -330 -739 -436 15.36%
  YoY % -120.82% 984.11% 18.34% -114.85% 55.35% -69.50% -
  Horiz. % 244.50% -1,174.08% 132.80% 162.61% 75.69% 169.50% 100.00%
NP to SH -1,050 5,163 -579 -693 -304 -711 -397 16.82%
  YoY % -120.34% 991.71% 16.45% -127.96% 57.24% -79.09% -
  Horiz. % 264.48% -1,300.50% 145.84% 174.56% 76.57% 179.09% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 3,845 441 1,248 1,994 2,238 3,108 2,340 8.26%
  YoY % 771.88% -64.66% -37.41% -10.90% -27.99% 32.82% -
  Horiz. % 164.32% 18.85% 53.33% 85.21% 95.64% 132.82% 100.00%
Net Worth 18,417 25,021 25,237 13,559 5,795 12,106 17,070 1.22%
  YoY % -26.39% -0.86% 86.12% 133.96% -52.13% -29.08% -
  Horiz. % 107.89% 146.57% 147.84% 79.43% 33.95% 70.92% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Net Worth 18,417 25,021 25,237 13,559 5,795 12,106 17,070 1.22%
  YoY % -26.39% -0.86% 86.12% 133.96% -52.13% -29.08% -
  Horiz. % 107.89% 146.57% 147.84% 79.43% 33.95% 70.92% 100.00%
NOSH 116,269 116,269 113,529 77,000 66,086 66,448 66,166 9.43%
  YoY % 0.00% 2.41% 47.44% 16.51% -0.54% 0.43% -
  Horiz. % 175.72% 175.72% 171.58% 116.37% 99.88% 100.43% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
NP Margin -38.36 % 92.07 % -86.55 % -55.18 % -17.30 % -31.19 % -22.90 % 8.59%
  YoY % -141.66% 206.38% -56.85% -218.96% 44.53% -36.20% -
  Horiz. % 167.51% -402.05% 377.95% 240.96% 75.55% 136.20% 100.00%
ROE -5.70 % 20.63 % -2.29 % -5.11 % -5.25 % -5.87 % -2.33 % 15.37%
  YoY % -127.63% 1,000.87% 55.19% 2.67% 10.56% -151.93% -
  Horiz. % 244.64% -885.41% 98.28% 219.31% 225.32% 251.93% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 2.39 4.78 0.59 1.67 2.89 3.57 2.88 -2.94%
  YoY % -50.00% 710.17% -64.67% -42.21% -19.05% 23.96% -
  Horiz. % 82.99% 165.97% 20.49% 57.99% 100.35% 123.96% 100.00%
EPS -0.90 4.44 -0.51 -0.90 -0.46 -1.07 -0.60 6.69%
  YoY % -120.27% 970.59% 43.33% -95.65% 57.01% -78.33% -
  Horiz. % 150.00% -740.00% 85.00% 150.00% 76.67% 178.33% 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 0.1584 0.2152 0.2223 0.1761 0.0877 0.1822 0.2580 -7.50%
  YoY % -26.39% -3.19% 26.24% 100.80% -51.87% -29.38% -
  Horiz. % 61.40% 83.41% 86.16% 68.26% 33.99% 70.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 2.17 4.35 0.52 1.00 1.49 1.85 1.49 6.19%
  YoY % -50.11% 736.54% -48.00% -32.89% -19.46% 24.16% -
  Horiz. % 145.64% 291.95% 34.90% 67.11% 100.00% 124.16% 100.00%
EPS -0.82 4.04 -0.45 -0.54 -0.24 -0.56 -0.31 16.82%
  YoY % -120.30% 997.78% 16.67% -125.00% 57.14% -80.65% -
  Horiz. % 264.52% -1,303.23% 145.16% 174.19% 77.42% 180.65% 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 0.1440 0.1956 0.1973 0.1060 0.0453 0.0947 0.1335 1.22%
  YoY % -26.38% -0.86% 86.13% 134.00% -52.16% -29.06% -
  Horiz. % 107.87% 146.52% 147.79% 79.40% 33.93% 70.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 -
Price 0.2050 0.4000 0.4000 0.3950 0.3100 0.3150 0.3100 -
P/RPS 8.58 8.36 67.88 23.67 10.74 8.84 10.77 -3.57%
  YoY % 2.63% -87.68% 186.78% 120.39% 21.49% -17.92% -
  Horiz. % 79.67% 77.62% 630.27% 219.78% 99.72% 82.08% 100.00%
P/EPS -22.70 9.01 -78.43 -43.89 -67.39 -29.44 -51.67 -12.32%
  YoY % -351.94% 111.49% -78.70% 34.87% -128.91% 43.02% -
  Horiz. % 43.93% -17.44% 151.79% 84.94% 130.42% 56.98% 100.00%
EY -4.41 11.10 -1.27 -2.28 -1.48 -3.40 -1.94 14.02%
  YoY % -139.73% 974.02% 44.30% -54.05% 56.47% -75.26% -
  Horiz. % 227.32% -572.16% 65.46% 117.53% 76.29% 175.26% 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 1.29 1.86 1.80 2.24 3.53 1.73 1.20 1.16%
  YoY % -30.65% 3.33% -19.64% -36.54% 104.05% 44.17% -
  Horiz. % 107.50% 155.00% 150.00% 186.67% 294.17% 144.17% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 28/11/16 27/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/08/10 -
Price 0.2100 0.3850 0.3500 0.4600 0.2900 0.2400 0.2800 -
P/RPS 8.79 8.05 59.40 27.56 10.04 6.73 9.73 -1.61%
  YoY % 9.19% -86.45% 115.53% 174.50% 49.18% -30.83% -
  Horiz. % 90.34% 82.73% 610.48% 283.25% 103.19% 69.17% 100.00%
P/EPS -23.25 8.67 -68.63 -51.11 -63.04 -22.43 -46.67 -10.54%
  YoY % -368.17% 112.63% -34.28% 18.92% -181.05% 51.94% -
  Horiz. % 49.82% -18.58% 147.05% 109.51% 135.08% 48.06% 100.00%
EY -4.30 11.53 -1.46 -1.96 -1.59 -4.46 -2.14 11.80%
  YoY % -137.29% 889.73% 25.51% -23.27% 64.35% -108.41% -
  Horiz. % 200.93% -538.79% 68.22% 91.59% 74.30% 208.41% 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 1.33 1.79 1.57 2.61 3.31 1.32 1.09 3.23%
  YoY % -25.70% 14.01% -39.85% -21.15% 150.76% 21.10% -
  Horiz. % 122.02% 164.22% 144.04% 239.45% 303.67% 121.10% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

724  380  414  445 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.05+0.005 
 FINTEC 0.13+0.03 
 BORNOIL 0.05+0.005 
 BIOHLDG 0.34+0.055 
 XOX 0.26+0.015 
 PHB 0.03+0.005 
 JCY 0.775+0.21 
 DGB 0.08+0.01 
 BAHVEST 0.675+0.18 
 LAMBO 0.055+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers