Highlights

[ASDION] YoY Quarter Result on 2010-12-31 [#4]

Stock [ASDION]: ASDION BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -56.83%    YoY -     -19.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 753 1,079 1,788 2,141 1,837 964 2,253 -16.08%
  YoY % -30.21% -39.65% -16.49% 16.55% 90.56% -57.21% -
  Horiz. % 33.42% 47.89% 79.36% 95.03% 81.54% 42.79% 100.00%
PBT -1,406 -724 -5,463 -1,645 -1,543 -2,074 39 -
  YoY % -94.20% 86.75% -232.10% -6.61% 25.60% -5,417.95% -
  Horiz. % -3,605.13% -1,856.41% -14,007.69% -4,217.95% -3,956.41% -5,317.95% 100.00%
Tax 130 0 2 -32 -24 2 -37 -
  YoY % 0.00% 0.00% 106.25% -33.33% -1,300.00% 105.41% -
  Horiz. % -351.35% -0.00% -5.41% 86.49% 64.86% -5.41% 100.00%
NP -1,276 -724 -5,461 -1,677 -1,567 -2,072 2 -
  YoY % -76.24% 86.74% -225.64% -7.02% 24.37% -103,700.00% -
  Horiz. % -63,800.00% -36,200.00% -273,050.00% -83,850.00% -78,350.00% -103,600.00% 100.00%
NP to SH -1,390 -727 -5,089 -1,791 -1,502 -2,041 18 -
  YoY % -91.20% 85.71% -184.14% -19.24% 26.41% -11,438.89% -
  Horiz. % -7,722.22% -4,038.89% -28,272.22% -9,950.00% -8,344.44% -11,338.89% 100.00%
Tax Rate - % - % - % - % - % - % 94.87 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 2,029 1,803 7,249 3,818 3,404 3,036 2,251 -1.65%
  YoY % 12.53% -75.13% 89.86% 12.16% 12.12% 34.87% -
  Horiz. % 90.14% 80.10% 322.03% 169.61% 151.22% 134.87% 100.00%
Net Worth 19,384 9,044 7,620 14,087 17,190 21,598 12,734 6.95%
  YoY % 114.33% 18.69% -45.91% -18.05% -20.41% 69.60% -
  Horiz. % 152.22% 71.02% 59.84% 110.62% 134.99% 169.60% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 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
31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 19,384 9,044 7,620 14,087 17,190 21,598 12,734 6.95%
  YoY % 114.33% 18.69% -45.91% -18.05% -20.41% 69.60% -
  Horiz. % 152.22% 71.02% 59.84% 110.62% 134.99% 169.60% 100.00%
NOSH 83,734 66,697 66,436 66,263 65,990 66,051 45,000 10.44%
  YoY % 25.54% 0.39% 0.26% 0.41% -0.09% 46.78% -
  Horiz. % 186.08% 148.22% 147.64% 147.25% 146.65% 146.78% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -169.46 % -67.10 % -305.43 % -78.33 % -85.30 % -214.94 % 0.09 % -
  YoY % -152.55% 78.03% -289.93% 8.17% 60.31% -238,922.22% -
  Horiz. % -188,288.89% -74,555.55% -339,366.66% -87,033.33% -94,777.77% -238,822.22% 100.00%
ROE -7.17 % -8.04 % -66.78 % -12.71 % -8.74 % -9.45 % 0.14 % -
  YoY % 10.82% 87.96% -425.41% -45.42% 7.51% -6,850.00% -
  Horiz. % -5,121.43% -5,742.86% -47,700.00% -9,078.57% -6,242.86% -6,750.00% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.90 1.62 2.69 3.23 2.78 1.46 5.01 -24.01%
  YoY % -44.44% -39.78% -16.72% 16.19% 90.41% -70.86% -
  Horiz. % 17.96% 32.34% 53.69% 64.47% 55.49% 29.14% 100.00%
EPS -1.66 -1.09 -7.66 -2.71 -2.28 -3.09 0.04 -
  YoY % -52.29% 85.77% -182.66% -18.86% 26.21% -7,825.00% -
  Horiz. % -4,150.00% -2,725.00% -19,150.00% -6,775.00% -5,700.00% -7,725.00% 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 0.2315 0.1356 0.1147 0.2126 0.2605 0.3270 0.2830 -3.16%
  YoY % 70.72% 18.22% -46.05% -18.39% -20.34% 15.55% -
  Horiz. % 81.80% 47.92% 40.53% 75.12% 92.05% 115.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.59 0.84 1.40 1.67 1.44 0.75 1.76 -16.04%
  YoY % -29.76% -40.00% -16.17% 15.97% 92.00% -57.39% -
  Horiz. % 33.52% 47.73% 79.55% 94.89% 81.82% 42.61% 100.00%
EPS -1.09 -0.57 -3.98 -1.40 -1.17 -1.60 0.01 -
  YoY % -91.23% 85.68% -184.29% -19.66% 26.88% -16,100.00% -
  Horiz. % -10,900.00% -5,700.00% -39,800.00% -14,000.00% -11,700.00% -16,000.00% 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 0.1516 0.0707 0.0596 0.1101 0.1344 0.1689 0.0996 6.95%
  YoY % 114.43% 18.62% -45.87% -18.08% -20.43% 69.58% -
  Horiz. % 152.21% 70.98% 59.84% 110.54% 134.94% 169.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/03/14 29/03/13 30/03/12 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.4050 0.2800 0.3400 0.2800 0.2800 0.3600 0.4800 -
P/RPS 45.04 17.31 12.63 8.67 10.06 24.67 9.59 28.07%
  YoY % 160.20% 37.05% 45.67% -13.82% -59.22% 157.25% -
  Horiz. % 469.66% 180.50% 131.70% 90.41% 104.90% 257.25% 100.00%
P/EPS -24.40 -25.69 -4.44 -10.36 -12.30 -11.65 1,200.00 -
  YoY % 5.02% -478.60% 57.14% 15.77% -5.58% -100.97% -
  Horiz. % -2.03% -2.14% -0.37% -0.86% -1.02% -0.97% 100.00%
EY -4.10 -3.89 -22.53 -9.65 -8.13 -8.58 0.08 -
  YoY % -5.40% 82.73% -133.47% -18.70% 5.24% -10,825.00% -
  Horiz. % -5,125.00% -4,862.50% -28,162.50% -12,062.50% -10,162.50% -10,725.00% 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 1.75 2.06 2.96 1.32 1.07 1.10 1.70 0.46%
  YoY % -15.05% -30.41% 124.24% 23.36% -2.73% -35.29% -
  Horiz. % 102.94% 121.18% 174.12% 77.65% 62.94% 64.71% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/05/14 31/05/13 31/05/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.4150 0.3100 0.2800 0.2500 0.0900 0.4000 0.5000 -
P/RPS 46.15 19.16 10.40 7.74 3.23 27.41 9.99 27.73%
  YoY % 140.87% 84.23% 34.37% 139.63% -88.22% 174.37% -
  Horiz. % 461.96% 191.79% 104.10% 77.48% 32.33% 274.37% 100.00%
P/EPS -25.00 -28.44 -3.66 -9.25 -3.95 -12.94 1,250.00 -
  YoY % 12.10% -677.05% 60.43% -134.18% 69.47% -101.04% -
  Horiz. % -2.00% -2.28% -0.29% -0.74% -0.32% -1.04% 100.00%
EY -4.00 -3.52 -27.36 -10.81 -25.29 -7.73 0.08 -
  YoY % -13.64% 87.13% -153.10% 57.26% -227.17% -9,762.50% -
  Horiz. % -5,000.00% -4,400.00% -34,200.00% -13,512.50% -31,612.50% -9,662.50% 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 1.79 2.29 2.44 1.18 0.35 1.22 1.77 0.18%
  YoY % -21.83% -6.15% 106.78% 237.14% -71.31% -31.07% -
  Horiz. % 101.13% 129.38% 137.85% 66.67% 19.77% 68.93% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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