Highlights

[ASDION] YoY Quarter Result on 2009-12-31 [#4]

Stock [ASDION]: ASDION BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -110.96%    YoY -     26.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,079 1,788 2,141 1,837 964 2,253 2,933 -14.78%
  YoY % -39.65% -16.49% 16.55% 90.56% -57.21% -23.18% -
  Horiz. % 36.79% 60.96% 73.00% 62.63% 32.87% 76.82% 100.00%
PBT -724 -5,463 -1,645 -1,543 -2,074 39 2 -
  YoY % 86.75% -232.10% -6.61% 25.60% -5,417.95% 1,850.00% -
  Horiz. % -36,200.00% -273,150.00% -82,250.00% -77,150.00% -103,700.00% 1,950.00% 100.00%
Tax 0 2 -32 -24 2 -37 -43 -
  YoY % 0.00% 106.25% -33.33% -1,300.00% 105.41% 13.95% -
  Horiz. % -0.00% -4.65% 74.42% 55.81% -4.65% 86.05% 100.00%
NP -724 -5,461 -1,677 -1,567 -2,072 2 -41 58.29%
  YoY % 86.74% -225.64% -7.02% 24.37% -103,700.00% 104.88% -
  Horiz. % 1,765.85% 13,319.51% 4,090.24% 3,821.95% 5,053.66% -4.88% 100.00%
NP to SH -727 -5,089 -1,791 -1,502 -2,041 18 61 -
  YoY % 85.71% -184.14% -19.24% 26.41% -11,438.89% -70.49% -
  Horiz. % -1,191.80% -8,342.62% -2,936.07% -2,462.30% -3,345.90% 29.51% 100.00%
Tax Rate - % - % - % - % - % 94.87 % 2,150.00 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -95.59% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 4.41% 100.00%
Total Cost 1,803 7,249 3,818 3,404 3,036 2,251 2,974 -7.69%
  YoY % -75.13% 89.86% 12.16% 12.12% 34.87% -24.31% -
  Horiz. % 60.63% 243.75% 128.38% 114.46% 102.08% 75.69% 100.00%
Net Worth 9,044 7,620 14,087 17,190 21,598 12,734 11,143 -3.28%
  YoY % 18.69% -45.91% -18.05% -20.41% 69.60% 14.29% -
  Horiz. % 81.16% 68.39% 126.42% 154.27% 193.83% 114.29% 100.00%
Dividend
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 9,044 7,620 14,087 17,190 21,598 12,734 11,143 -3.28%
  YoY % 18.69% -45.91% -18.05% -20.41% 69.60% 14.29% -
  Horiz. % 81.16% 68.39% 126.42% 154.27% 193.83% 114.29% 100.00%
NOSH 66,697 66,436 66,263 65,990 66,051 45,000 40,476 8.32%
  YoY % 0.39% 0.26% 0.41% -0.09% 46.78% 11.18% -
  Horiz. % 164.78% 164.14% 163.71% 163.04% 163.19% 111.18% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -67.10 % -305.43 % -78.33 % -85.30 % -214.94 % 0.09 % -1.40 % 85.70%
  YoY % 78.03% -289.93% 8.17% 60.31% -238,922.22% 106.43% -
  Horiz. % 4,792.86% 21,816.43% 5,595.00% 6,092.86% 15,352.86% -6.43% 100.00%
ROE -8.04 % -66.78 % -12.71 % -8.74 % -9.45 % 0.14 % 0.55 % -
  YoY % 87.96% -425.41% -45.42% 7.51% -6,850.00% -74.55% -
  Horiz. % -1,461.82% -12,141.82% -2,310.91% -1,589.09% -1,718.18% 25.45% 100.00%
Per Share
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.62 2.69 3.23 2.78 1.46 5.01 7.25 -21.31%
  YoY % -39.78% -16.72% 16.19% 90.41% -70.86% -30.90% -
  Horiz. % 22.34% 37.10% 44.55% 38.34% 20.14% 69.10% 100.00%
EPS -1.09 -7.66 -2.71 -2.28 -3.09 0.04 0.15 -
  YoY % 85.77% -182.66% -18.86% 26.21% -7,825.00% -73.33% -
  Horiz. % -726.67% -5,106.67% -1,806.67% -1,520.00% -2,060.00% 26.67% 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 0.1356 0.1147 0.2126 0.2605 0.3270 0.2830 0.2753 -10.71%
  YoY % 18.22% -46.05% -18.39% -20.34% 15.55% 2.80% -
  Horiz. % 49.26% 41.66% 77.22% 94.62% 118.78% 102.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.84 1.40 1.67 1.44 0.75 1.76 2.29 -14.82%
  YoY % -40.00% -16.17% 15.97% 92.00% -57.39% -23.14% -
  Horiz. % 36.68% 61.14% 72.93% 62.88% 32.75% 76.86% 100.00%
EPS -0.57 -3.98 -1.40 -1.17 -1.60 0.01 0.05 -
  YoY % 85.68% -184.29% -19.66% 26.88% -16,100.00% -80.00% -
  Horiz. % -1,140.00% -7,960.00% -2,800.00% -2,340.00% -3,200.00% 20.00% 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 0.0707 0.0596 0.1101 0.1344 0.1689 0.0996 0.0871 -3.28%
  YoY % 18.62% -45.87% -18.08% -20.43% 69.58% 14.35% -
  Horiz. % 81.17% 68.43% 126.41% 154.31% 193.92% 114.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 29/03/13 30/03/12 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.2800 0.3400 0.2800 0.2800 0.3600 0.4800 0.6000 -
P/RPS 17.31 12.63 8.67 10.06 24.67 9.59 8.28 12.52%
  YoY % 37.05% 45.67% -13.82% -59.22% 157.25% 15.82% -
  Horiz. % 209.06% 152.54% 104.71% 121.50% 297.95% 115.82% 100.00%
P/EPS -25.69 -4.44 -10.36 -12.30 -11.65 1,200.00 398.13 -
  YoY % -478.60% 57.14% 15.77% -5.58% -100.97% 201.41% -
  Horiz. % -6.45% -1.12% -2.60% -3.09% -2.93% 301.41% 100.00%
EY -3.89 -22.53 -9.65 -8.13 -8.58 0.08 0.25 -
  YoY % 82.73% -133.47% -18.70% 5.24% -10,825.00% -68.00% -
  Horiz. % -1,556.00% -9,012.00% -3,860.00% -3,252.00% -3,432.00% 32.00% 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 2.06 2.96 1.32 1.07 1.10 1.70 2.18 -0.90%
  YoY % -30.41% 124.24% 23.36% -2.73% -35.29% -22.02% -
  Horiz. % 94.50% 135.78% 60.55% 49.08% 50.46% 77.98% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/05/13 31/05/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.3100 0.2800 0.2500 0.0900 0.4000 0.5000 0.5500 -
P/RPS 19.16 10.40 7.74 3.23 27.41 9.99 7.59 15.96%
  YoY % 84.23% 34.37% 139.63% -88.22% 174.37% 31.62% -
  Horiz. % 252.44% 137.02% 101.98% 42.56% 361.13% 131.62% 100.00%
P/EPS -28.44 -3.66 -9.25 -3.95 -12.94 1,250.00 364.95 -
  YoY % -677.05% 60.43% -134.18% 69.47% -101.04% 242.51% -
  Horiz. % -7.79% -1.00% -2.53% -1.08% -3.55% 342.51% 100.00%
EY -3.52 -27.36 -10.81 -25.29 -7.73 0.08 0.27 -
  YoY % 87.13% -153.10% 57.26% -227.17% -9,762.50% -70.37% -
  Horiz. % -1,303.70% -10,133.33% -4,003.70% -9,366.67% -2,862.96% 29.63% 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 2.29 2.44 1.18 0.35 1.22 1.77 2.00 2.19%
  YoY % -6.15% 106.78% 237.14% -71.31% -31.07% -11.50% -
  Horiz. % 114.50% 122.00% 59.00% 17.50% 61.00% 88.50% 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.
 


 

308  386  539  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 HSI-C5P 0.27-0.03 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers