Highlights

[ASDION] YoY Quarter Result on 2012-03-31 [#4]

Stock [ASDION]: ASDION BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     -478.30%    YoY -     -2,496.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 CAGR
Revenue 3,156 753 1,079 1,788 2,141 1,837 964 20.90%
  YoY % 319.12% -30.21% -39.65% -16.49% 16.55% 90.56% -
  Horiz. % 327.39% 78.11% 111.93% 185.48% 222.10% 190.56% 100.00%
PBT -522 -1,406 -724 -5,463 -1,645 -1,543 -2,074 -19.81%
  YoY % 62.87% -94.20% 86.75% -232.10% -6.61% 25.60% -
  Horiz. % 25.17% 67.79% 34.91% 263.40% 79.32% 74.40% 100.00%
Tax -224 130 0 2 -32 -24 2 -
  YoY % -272.31% 0.00% 0.00% 106.25% -33.33% -1,300.00% -
  Horiz. % -11,200.00% 6,500.00% 0.00% 100.00% -1,600.00% -1,200.00% 100.00%
NP -746 -1,276 -724 -5,461 -1,677 -1,567 -2,072 -15.08%
  YoY % 41.54% -76.24% 86.74% -225.64% -7.02% 24.37% -
  Horiz. % 36.00% 61.58% 34.94% 263.56% 80.94% 75.63% 100.00%
NP to SH -167 -1,390 -727 -5,089 -1,791 -1,502 -2,041 -33.01%
  YoY % 87.99% -91.20% 85.71% -184.14% -19.24% 26.41% -
  Horiz. % 8.18% 68.10% 35.62% 249.34% 87.75% 73.59% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 3,902 2,029 1,803 7,249 3,818 3,404 3,036 4.10%
  YoY % 92.31% 12.53% -75.13% 89.86% 12.16% 12.12% -
  Horiz. % 128.52% 66.83% 59.39% 238.77% 125.76% 112.12% 100.00%
Net Worth 2,355,671 19,384 9,044 7,620 14,087 17,190 21,598 111.87%
  YoY % 12,052.26% 114.33% 18.69% -45.91% -18.05% -20.41% -
  Horiz. % 10,906.43% 89.75% 41.87% 35.28% 65.22% 79.59% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 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
31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 2,355,671 19,384 9,044 7,620 14,087 17,190 21,598 111.87%
  YoY % 12,052.26% 114.33% 18.69% -45.91% -18.05% -20.41% -
  Horiz. % 10,906.43% 89.75% 41.87% 35.28% 65.22% 79.59% 100.00%
NOSH 112,873 83,734 66,697 66,436 66,263 65,990 66,051 8.95%
  YoY % 34.80% 25.54% 0.39% 0.26% 0.41% -0.09% -
  Horiz. % 170.89% 126.77% 100.98% 100.58% 100.32% 99.91% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -23.64 % -169.46 % -67.10 % -305.43 % -78.33 % -85.30 % -214.94 % -29.76%
  YoY % 86.05% -152.55% 78.03% -289.93% 8.17% 60.31% -
  Horiz. % 11.00% 78.84% 31.22% 142.10% 36.44% 39.69% 100.00%
ROE -0.01 % -7.17 % -8.04 % -66.78 % -12.71 % -8.74 % -9.45 % -66.59%
  YoY % 99.86% 10.82% 87.96% -425.41% -45.42% 7.51% -
  Horiz. % 0.11% 75.87% 85.08% 706.67% 134.50% 92.49% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 CAGR
RPS 2.80 0.90 1.62 2.69 3.23 2.78 1.46 10.98%
  YoY % 211.11% -44.44% -39.78% -16.72% 16.19% 90.41% -
  Horiz. % 191.78% 61.64% 110.96% 184.25% 221.23% 190.41% 100.00%
EPS -0.15 -1.66 -1.09 -7.66 -2.71 -2.28 -3.09 -38.37%
  YoY % 90.96% -52.29% 85.77% -182.66% -18.86% 26.21% -
  Horiz. % 4.85% 53.72% 35.28% 247.90% 87.70% 73.79% 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 20.8700 0.2315 0.1356 0.1147 0.2126 0.2605 0.3270 94.46%
  YoY % 8,915.12% 70.72% 18.22% -46.05% -18.39% -20.34% -
  Horiz. % 6,382.26% 70.80% 41.47% 35.08% 65.02% 79.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 CAGR
RPS 2.47 0.59 0.84 1.40 1.67 1.44 0.75 21.01%
  YoY % 318.64% -29.76% -40.00% -16.17% 15.97% 92.00% -
  Horiz. % 329.33% 78.67% 112.00% 186.67% 222.67% 192.00% 100.00%
EPS -0.13 -1.09 -0.57 -3.98 -1.40 -1.17 -1.60 -33.08%
  YoY % 88.07% -91.23% 85.68% -184.29% -19.66% 26.88% -
  Horiz. % 8.12% 68.12% 35.62% 248.75% 87.50% 73.12% 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 18.4185 0.1516 0.0707 0.0596 0.1101 0.1344 0.1689 111.86%
  YoY % 12,049.41% 114.43% 18.62% -45.87% -18.08% -20.43% -
  Horiz. % 10,904.97% 89.76% 41.86% 35.29% 65.19% 79.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 30/12/10 31/12/09 31/12/08 -
Price 0.5900 0.4050 0.2800 0.3400 0.2800 0.2800 0.3600 -
P/RPS 21.10 45.04 17.31 12.63 8.67 10.06 24.67 -2.47%
  YoY % -53.15% 160.20% 37.05% 45.67% -13.82% -59.22% -
  Horiz. % 85.53% 182.57% 70.17% 51.20% 35.14% 40.78% 100.00%
P/EPS -398.77 -24.40 -25.69 -4.44 -10.36 -12.30 -11.65 76.01%
  YoY % -1,534.30% 5.02% -478.60% 57.14% 15.77% -5.58% -
  Horiz. % 3,422.92% 209.44% 220.52% 38.11% 88.93% 105.58% 100.00%
EY -0.25 -4.10 -3.89 -22.53 -9.65 -8.13 -8.58 -43.21%
  YoY % 93.90% -5.40% 82.73% -133.47% -18.70% 5.24% -
  Horiz. % 2.91% 47.79% 45.34% 262.59% 112.47% 94.76% 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 0.03 1.75 2.06 2.96 1.32 1.07 1.10 -43.81%
  YoY % -98.29% -15.05% -30.41% 124.24% 23.36% -2.73% -
  Horiz. % 2.73% 159.09% 187.27% 269.09% 120.00% 97.27% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 28/02/11 25/02/10 27/02/09 -
Price 0.9950 0.4150 0.3100 0.2800 0.2500 0.0900 0.4000 -
P/RPS 35.59 46.15 19.16 10.40 7.74 3.23 27.41 4.27%
  YoY % -22.88% 140.87% 84.23% 34.37% 139.63% -88.22% -
  Horiz. % 129.84% 168.37% 69.90% 37.94% 28.24% 11.78% 100.00%
P/EPS -672.51 -25.00 -28.44 -3.66 -9.25 -3.95 -12.94 88.17%
  YoY % -2,590.04% 12.10% -677.05% 60.43% -134.18% 69.47% -
  Horiz. % 5,197.14% 193.20% 219.78% 28.28% 71.48% 30.53% 100.00%
EY -0.15 -4.00 -3.52 -27.36 -10.81 -25.29 -7.73 -46.78%
  YoY % 96.25% -13.64% 87.13% -153.10% 57.26% -227.17% -
  Horiz. % 1.94% 51.75% 45.54% 353.95% 139.84% 327.17% 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 0.05 1.79 2.29 2.44 1.18 0.35 1.22 -40.02%
  YoY % -97.21% -21.83% -6.15% 106.78% 237.14% -71.31% -
  Horiz. % 4.10% 146.72% 187.70% 200.00% 96.72% 28.69% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers