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.
 


 

135  155  494  1361 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.045 
 IMPIANA 0.03-0.005 
 IWCITY 1.04+0.055 
 KNM 0.39+0.005 
 ARMADA 0.255+0.005 
 NETX 0.0150.00 
 KNM-WB 0.24+0.005 
 DWL 0.665+0.015 
 GETS 0.2550.00 
 HSI-H6Q 0.1850.00 
Partners & Brokers