Highlights

[ASDION] YoY Quarter Result on 2013-12-31 [#3]

Stock [ASDION]: ASDION BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     -4.47%    YoY -     9.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Revenue 2,156 8,747 475 1,261 1,183 3,028 1,926 1.82%
  YoY % -75.35% 1,741.47% -62.33% 6.59% -60.93% 57.22% -
  Horiz. % 111.94% 454.15% 24.66% 65.47% 61.42% 157.22% 100.00%
PBT -1,505 -4,043 -822 -702 -816 -905 -1,177 4.01%
  YoY % 62.78% -391.85% -17.09% 13.97% 9.83% 23.11% -
  Horiz. % 127.87% 343.50% 69.84% 59.64% 69.33% 76.89% 100.00%
Tax 0 0 4 0 -1 -25 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 96.00% 0.00% -
  Horiz. % -0.00% -0.00% -16.00% -0.00% 4.00% 100.00% -
NP -1,505 -4,043 -818 -702 -817 -930 -1,177 4.01%
  YoY % 62.78% -394.25% -16.52% 14.08% 12.15% 20.99% -
  Horiz. % 127.87% 343.50% 69.50% 59.64% 69.41% 79.01% 100.00%
NP to SH -1,263 -3,409 -817 -724 -804 -880 -1,142 1.62%
  YoY % 62.95% -317.26% -12.85% 9.95% 8.64% 22.94% -
  Horiz. % 110.60% 298.51% 71.54% 63.40% 70.40% 77.06% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 3,661 12,790 1,293 1,963 2,000 3,958 3,103 2.68%
  YoY % -71.38% 889.17% -34.13% -1.85% -49.47% 27.55% -
  Horiz. % 117.98% 412.18% 41.67% 63.26% 64.45% 127.55% 100.00%
Net Worth 17,045 21,637 24,017 13,914 5,029 11,162 15,921 1.10%
  YoY % -21.23% -9.91% 72.61% 176.62% -54.94% -29.90% -
  Horiz. % 107.05% 135.90% 150.85% 87.39% 31.59% 70.10% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Net Worth 17,045 21,637 24,017 13,914 5,029 11,162 15,921 1.10%
  YoY % -21.23% -9.91% 72.61% 176.62% -54.94% -29.90% -
  Horiz. % 107.05% 135.90% 150.85% 87.39% 31.59% 70.10% 100.00%
NOSH 116,269 116,269 111,917 83,218 66,446 66,165 66,011 9.47%
  YoY % 0.00% 3.89% 34.49% 25.24% 0.42% 0.23% -
  Horiz. % 176.14% 176.14% 169.54% 126.07% 100.66% 100.23% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
NP Margin -69.81 % -46.22 % -172.21 % -55.67 % -69.06 % -30.71 % -61.11 % 2.15%
  YoY % -51.04% 73.16% -209.34% 19.39% -124.88% 49.75% -
  Horiz. % 114.24% 75.63% 281.80% 91.10% 113.01% 50.25% 100.00%
ROE -7.41 % -15.75 % -3.40 % -5.20 % -15.98 % -7.88 % -7.17 % 0.53%
  YoY % 52.95% -363.24% 34.62% 67.46% -102.79% -9.90% -
  Horiz. % 103.35% 219.67% 47.42% 72.52% 222.87% 109.90% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
RPS 1.85 7.52 0.42 1.52 1.78 4.58 2.92 -7.03%
  YoY % -75.40% 1,690.48% -72.37% -14.61% -61.14% 56.85% -
  Horiz. % 63.36% 257.53% 14.38% 52.05% 60.96% 156.85% 100.00%
EPS -1.09 -2.93 -0.73 -0.87 -1.21 -1.33 -1.73 -7.12%
  YoY % 62.80% -301.37% 16.09% 28.10% 9.02% 23.12% -
  Horiz. % 63.01% 169.36% 42.20% 50.29% 69.94% 76.88% 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 0.1466 0.1861 0.2146 0.1672 0.0757 0.1687 0.2412 -7.65%
  YoY % -21.23% -13.28% 28.35% 120.87% -55.13% -30.06% -
  Horiz. % 60.78% 77.16% 88.97% 69.32% 31.38% 69.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
RPS 1.69 6.84 0.37 0.99 0.92 2.37 1.51 1.82%
  YoY % -75.29% 1,748.65% -62.63% 7.61% -61.18% 56.95% -
  Horiz. % 111.92% 452.98% 24.50% 65.56% 60.93% 156.95% 100.00%
EPS -0.99 -2.67 -0.64 -0.57 -0.63 -0.69 -0.89 1.72%
  YoY % 62.92% -317.19% -12.28% 9.52% 8.70% 22.47% -
  Horiz. % 111.24% 300.00% 71.91% 64.04% 70.79% 77.53% 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 0.1333 0.1692 0.1878 0.1088 0.0393 0.0873 0.1245 1.10%
  YoY % -21.22% -9.90% 72.61% 176.84% -54.98% -29.88% -
  Horiz. % 107.07% 135.90% 150.84% 87.39% 31.57% 70.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/09/10 -
Price 0.1950 0.4800 0.4800 0.4050 0.2900 0.4000 0.3000 -
P/RPS 10.52 6.38 113.10 26.73 16.29 8.74 10.28 0.37%
  YoY % 64.89% -94.36% 323.12% 64.09% 86.38% -14.98% -
  Horiz. % 102.33% 62.06% 1,100.19% 260.02% 158.46% 85.02% 100.00%
P/EPS -17.95 -16.37 -65.75 -46.55 -23.97 -30.08 -17.34 0.55%
  YoY % -9.65% 75.10% -41.25% -94.20% 20.31% -73.47% -
  Horiz. % 103.52% 94.41% 379.18% 268.45% 138.24% 173.47% 100.00%
EY -5.57 -6.11 -1.52 -2.15 -4.17 -3.32 -5.77 -0.56%
  YoY % 8.84% -301.97% 29.30% 48.44% -25.60% 42.46% -
  Horiz. % 96.53% 105.89% 26.34% 37.26% 72.27% 57.54% 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 2.58 2.24 2.42 3.83 2.37 1.24 1.13%
  YoY % -48.45% 15.18% -7.44% -36.81% 61.60% 91.13% -
  Horiz. % 107.26% 208.06% 180.65% 195.16% 308.87% 191.13% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Date 24/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 30/11/10 -
Price 0.2800 0.4550 0.6300 0.4200 0.3150 0.4500 0.3200 -
P/RPS 15.10 6.05 148.44 27.72 17.69 9.83 10.97 5.24%
  YoY % 149.59% -95.92% 435.50% 56.70% 79.96% -10.39% -
  Horiz. % 137.65% 55.15% 1,353.14% 252.69% 161.26% 89.61% 100.00%
P/EPS -25.78 -15.52 -86.30 -48.28 -26.03 -33.83 -18.50 5.45%
  YoY % -66.11% 82.02% -78.75% -85.48% 23.06% -82.86% -
  Horiz. % 139.35% 83.89% 466.49% 260.97% 140.70% 182.86% 100.00%
EY -3.88 -6.44 -1.16 -2.07 -3.84 -2.96 -5.41 -5.17%
  YoY % 39.75% -455.17% 43.96% 46.09% -29.73% 45.29% -
  Horiz. % 71.72% 119.04% 21.44% 38.26% 70.98% 54.71% 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 1.91 2.44 2.94 2.51 4.16 2.67 1.33 5.95%
  YoY % -21.72% -17.01% 17.13% -39.66% 55.81% 100.75% -
  Horiz. % 143.61% 183.46% 221.05% 188.72% 312.78% 200.75% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers