Highlights

[ASDION] YoY Quarter Result on 2015-09-30 [#2]

Stock [ASDION]: ASDION BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     495.94%    YoY -     991.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 3,710 1,117 2,779 5,560 669 1,285 1,908 11.71%
  YoY % 232.14% -59.81% -50.02% 731.09% -47.94% -32.65% -
  Horiz. % 194.44% 58.54% 145.65% 291.40% 35.06% 67.35% 100.00%
PBT -692 -629 -1,066 5,119 -577 -701 -330 13.13%
  YoY % -10.02% 40.99% -120.82% 987.18% 17.69% -112.42% -
  Horiz. % 209.70% 190.61% 323.03% -1,551.21% 174.85% 212.42% 100.00%
Tax -33 0 0 0 -2 -8 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 75.00% 0.00% -
  Horiz. % 412.50% -0.00% -0.00% -0.00% 25.00% 100.00% -
NP -725 -629 -1,066 5,119 -579 -709 -330 14.01%
  YoY % -15.26% 40.99% -120.82% 984.11% 18.34% -114.85% -
  Horiz. % 219.70% 190.61% 323.03% -1,551.21% 175.45% 214.85% 100.00%
NP to SH -612 -598 -1,050 5,163 -579 -693 -304 12.36%
  YoY % -2.34% 43.05% -120.34% 991.71% 16.45% -127.96% -
  Horiz. % 201.32% 196.71% 345.39% -1,698.36% 190.46% 227.96% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 4,435 1,746 3,845 441 1,248 1,994 2,238 12.07%
  YoY % 154.01% -54.59% 771.88% -64.66% -37.41% -10.90% -
  Horiz. % 198.17% 78.02% 171.81% 19.71% 55.76% 89.10% 100.00%
Net Worth 8,580 10,754 18,417 25,021 25,237 13,559 5,795 6.76%
  YoY % -20.22% -41.60% -26.39% -0.86% 86.12% 133.96% -
  Horiz. % 148.05% 185.56% 317.77% 431.71% 435.44% 233.96% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 8,580 10,754 18,417 25,021 25,237 13,559 5,795 6.76%
  YoY % -20.22% -41.60% -26.39% -0.86% 86.12% 133.96% -
  Horiz. % 148.05% 185.56% 317.77% 431.71% 435.44% 233.96% 100.00%
NOSH 116,269 116,269 116,269 116,269 113,529 77,000 66,086 9.87%
  YoY % 0.00% 0.00% 0.00% 2.41% 47.44% 16.51% -
  Horiz. % 175.93% 175.93% 175.93% 175.93% 171.79% 116.51% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -19.54 % -56.31 % -38.36 % 92.07 % -86.55 % -55.18 % -17.30 % 2.05%
  YoY % 65.30% -46.79% -141.66% 206.38% -56.85% -218.96% -
  Horiz. % 112.95% 325.49% 221.73% -532.20% 500.29% 318.96% 100.00%
ROE -7.13 % -5.56 % -5.70 % 20.63 % -2.29 % -5.11 % -5.25 % 5.23%
  YoY % -28.24% 2.46% -127.63% 1,000.87% 55.19% 2.67% -
  Horiz. % 135.81% 105.90% 108.57% -392.95% 43.62% 97.33% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.19 0.96 2.39 4.78 0.59 1.67 2.89 1.66%
  YoY % 232.29% -59.83% -50.00% 710.17% -64.67% -42.21% -
  Horiz. % 110.38% 33.22% 82.70% 165.40% 20.42% 57.79% 100.00%
EPS -0.53 -0.51 -0.90 4.44 -0.51 -0.90 -0.46 2.39%
  YoY % -3.92% 43.33% -120.27% 970.59% 43.33% -95.65% -
  Horiz. % 115.22% 110.87% 195.65% -965.22% 110.87% 195.65% 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 0.0738 0.0925 0.1584 0.2152 0.2223 0.1761 0.0877 -2.83%
  YoY % -20.22% -41.60% -26.39% -3.19% 26.24% 100.80% -
  Horiz. % 84.15% 105.47% 180.62% 245.38% 253.48% 200.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.90 0.87 2.17 4.35 0.52 1.00 1.49 11.73%
  YoY % 233.33% -59.91% -50.11% 736.54% -48.00% -32.89% -
  Horiz. % 194.63% 58.39% 145.64% 291.95% 34.90% 67.11% 100.00%
EPS -0.48 -0.47 -0.82 4.04 -0.45 -0.54 -0.24 12.24%
  YoY % -2.13% 42.68% -120.30% 997.78% 16.67% -125.00% -
  Horiz. % 200.00% 195.83% 341.67% -1,683.33% 187.50% 225.00% 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 0.0671 0.0841 0.1440 0.1956 0.1973 0.1060 0.0453 6.76%
  YoY % -20.21% -41.60% -26.38% -0.86% 86.13% 134.00% -
  Horiz. % 148.12% 185.65% 317.88% 431.79% 435.54% 234.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2000 0.1450 0.2050 0.4000 0.4000 0.3950 0.3100 -
P/RPS 6.27 15.09 8.58 8.36 67.88 23.67 10.74 -8.58%
  YoY % -58.45% 75.87% 2.63% -87.68% 186.78% 120.39% -
  Horiz. % 58.38% 140.50% 79.89% 77.84% 632.03% 220.39% 100.00%
P/EPS -38.00 -28.19 -22.70 9.01 -78.43 -43.89 -67.39 -9.10%
  YoY % -34.80% -24.19% -351.94% 111.49% -78.70% 34.87% -
  Horiz. % 56.39% 41.83% 33.68% -13.37% 116.38% 65.13% 100.00%
EY -2.63 -3.55 -4.41 11.10 -1.27 -2.28 -1.48 10.05%
  YoY % 25.92% 19.50% -139.73% 974.02% 44.30% -54.05% -
  Horiz. % 177.70% 239.86% 297.97% -750.00% 85.81% 154.05% 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 2.71 1.57 1.29 1.86 1.80 2.24 3.53 -4.31%
  YoY % 72.61% 21.71% -30.65% 3.33% -19.64% -36.54% -
  Horiz. % 76.77% 44.48% 36.54% 52.69% 50.99% 63.46% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 10/12/18 28/12/17 28/11/16 27/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.1850 0.1700 0.2100 0.3850 0.3500 0.4600 0.2900 -
P/RPS 5.80 17.70 8.79 8.05 59.40 27.56 10.04 -8.74%
  YoY % -67.23% 101.37% 9.19% -86.45% 115.53% 174.50% -
  Horiz. % 57.77% 176.29% 87.55% 80.18% 591.63% 274.50% 100.00%
P/EPS -35.15 -33.05 -23.25 8.67 -68.63 -51.11 -63.04 -9.27%
  YoY % -6.35% -42.15% -368.17% 112.63% -34.28% 18.92% -
  Horiz. % 55.76% 52.43% 36.88% -13.75% 108.87% 81.08% 100.00%
EY -2.85 -3.03 -4.30 11.53 -1.46 -1.96 -1.59 10.21%
  YoY % 5.94% 29.53% -137.29% 889.73% 25.51% -23.27% -
  Horiz. % 179.25% 190.57% 270.44% -725.16% 91.82% 123.27% 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 2.51 1.84 1.33 1.79 1.57 2.61 3.31 -4.50%
  YoY % 36.41% 38.35% -25.70% 14.01% -39.85% -21.15% -
  Horiz. % 75.83% 55.59% 40.18% 54.08% 47.43% 78.85% 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.
 


 

219  200  514  1249 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.13+0.005 
 EFORCE 0.705+0.05 
 KNM 0.37+0.005 
 GPACKET 0.525+0.02 
 HSI-C5P 0.270.00 
 VSOLAR 0.225-0.005 
 ISTONE 0.21+0.005 
 ARMADA 0.230.00 
 HSI-C5J 0.095-0.005 
 EKOVEST 0.8450.00 
Partners & Brokers