Highlights

[ASDION] YoY Quarter Result on 2015-03-31 [#4]

Stock [ASDION]: ASDION BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     79.56%    YoY -     87.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 869 1,804 261 3,156 753 1,079 1,788 -11.33%
  YoY % -51.83% 591.19% -91.73% 319.12% -30.21% -39.65% -
  Horiz. % 48.60% 100.89% 14.60% 176.51% 42.11% 60.35% 100.00%
PBT -902 -4,436 -1,763 -522 -1,406 -724 -5,463 -25.92%
  YoY % 79.67% -151.62% -237.74% 62.87% -94.20% 86.75% -
  Horiz. % 16.51% 81.20% 32.27% 9.56% 25.74% 13.25% 100.00%
Tax 0 -1 -93 -224 130 0 2 -
  YoY % 0.00% 98.92% 58.48% -272.31% 0.00% 0.00% -
  Horiz. % 0.00% -50.00% -4,650.00% -11,200.00% 6,500.00% 0.00% 100.00%
NP -902 -4,437 -1,856 -746 -1,276 -724 -5,461 -25.92%
  YoY % 79.67% -139.06% -148.79% 41.54% -76.24% 86.74% -
  Horiz. % 16.52% 81.25% 33.99% 13.66% 23.37% 13.26% 100.00%
NP to SH -870 -4,442 -1,396 -167 -1,390 -727 -5,089 -25.49%
  YoY % 80.41% -218.19% -735.93% 87.99% -91.20% 85.71% -
  Horiz. % 17.10% 87.29% 27.43% 3.28% 27.31% 14.29% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 1,771 6,241 2,117 3,902 2,029 1,803 7,249 -20.93%
  YoY % -71.62% 194.80% -45.75% 92.31% 12.53% -75.13% -
  Horiz. % 24.43% 86.09% 29.20% 53.83% 27.99% 24.87% 100.00%
Net Worth 9,499 11,847 2,033,560 2,355,671 19,384 9,044 7,620 3.74%
  YoY % -19.82% -99.42% -13.67% 12,052.26% 114.33% 18.69% -
  Horiz. % 124.66% 155.48% 26,686.40% 30,913.46% 254.38% 118.69% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 9,499 11,847 2,033,560 2,355,671 19,384 9,044 7,620 3.74%
  YoY % -19.82% -99.42% -13.67% 12,052.26% 114.33% 18.69% -
  Horiz. % 124.66% 155.48% 26,686.40% 30,913.46% 254.38% 118.69% 100.00%
NOSH 116,269 116,269 116,269 112,873 83,734 66,697 66,436 9.77%
  YoY % 0.00% 0.00% 3.01% 34.80% 25.54% 0.39% -
  Horiz. % 175.01% 175.01% 175.01% 169.90% 126.04% 100.39% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -103.80 % -245.95 % -711.11 % -23.64 % -169.46 % -67.10 % -305.43 % -16.46%
  YoY % 57.80% 65.41% -2,908.08% 86.05% -152.55% 78.03% -
  Horiz. % 33.98% 80.53% 232.82% 7.74% 55.48% 21.97% 100.00%
ROE -9.16 % -37.49 % -0.07 % -0.01 % -7.17 % -8.04 % -66.78 % -28.18%
  YoY % 75.57% -53,457.15% -600.00% 99.86% 10.82% 87.96% -
  Horiz. % 13.72% 56.14% 0.10% 0.01% 10.74% 12.04% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.75 1.55 0.22 2.80 0.90 1.62 2.69 -19.17%
  YoY % -51.61% 604.55% -92.14% 211.11% -44.44% -39.78% -
  Horiz. % 27.88% 57.62% 8.18% 104.09% 33.46% 60.22% 100.00%
EPS -0.75 -3.82 -1.20 -0.15 -1.66 -1.09 -7.66 -32.10%
  YoY % 80.37% -218.33% -700.00% 90.96% -52.29% 85.77% -
  Horiz. % 9.79% 49.87% 15.67% 1.96% 21.67% 14.23% 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 0.0817 0.1019 17.4900 20.8700 0.2315 0.1356 0.1147 -5.50%
  YoY % -19.82% -99.42% -16.20% 8,915.12% 70.72% 18.22% -
  Horiz. % 71.23% 88.84% 15,248.47% 18,195.29% 201.83% 118.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.68 1.41 0.20 2.47 0.59 0.84 1.40 -11.33%
  YoY % -51.77% 605.00% -91.90% 318.64% -29.76% -40.00% -
  Horiz. % 48.57% 100.71% 14.29% 176.43% 42.14% 60.00% 100.00%
EPS -0.68 -3.47 -1.09 -0.13 -1.09 -0.57 -3.98 -25.50%
  YoY % 80.40% -218.35% -738.46% 88.07% -91.23% 85.68% -
  Horiz. % 17.09% 87.19% 27.39% 3.27% 27.39% 14.32% 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 0.0743 0.0926 15.9000 18.4185 0.1516 0.0707 0.0596 3.74%
  YoY % -19.76% -99.42% -13.67% 12,049.41% 114.43% 18.62% -
  Horiz. % 124.66% 155.37% 26,677.85% 30,903.53% 254.36% 118.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.2050 0.4500 0.3450 0.5900 0.4050 0.2800 0.3400 -
P/RPS 27.43 29.00 153.69 21.10 45.04 17.31 12.63 13.79%
  YoY % -5.41% -81.13% 628.39% -53.15% 160.20% 37.05% -
  Horiz. % 217.18% 229.61% 1,216.86% 167.06% 356.61% 137.05% 100.00%
P/EPS -27.40 -11.78 -28.73 -398.77 -24.40 -25.69 -4.44 35.42%
  YoY % -132.60% 59.00% 92.80% -1,534.30% 5.02% -478.60% -
  Horiz. % 617.12% 265.32% 647.07% 8,981.31% 549.55% 578.60% 100.00%
EY -3.65 -8.49 -3.48 -0.25 -4.10 -3.89 -22.53 -26.16%
  YoY % 57.01% -143.97% -1,292.00% 93.90% -5.40% 82.73% -
  Horiz. % 16.20% 37.68% 15.45% 1.11% 18.20% 17.27% 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 4.42 0.02 0.03 1.75 2.06 2.96 -2.71%
  YoY % -43.21% 22,000.00% -33.33% -98.29% -15.05% -30.41% -
  Horiz. % 84.80% 149.32% 0.68% 1.01% 59.12% 69.59% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.2550 0.2600 0.2750 0.9950 0.4150 0.3100 0.2800 -
P/RPS 34.12 16.76 122.51 35.59 46.15 19.16 10.40 21.89%
  YoY % 103.58% -86.32% 244.23% -22.88% 140.87% 84.23% -
  Horiz. % 328.08% 161.15% 1,177.98% 342.21% 443.75% 184.23% 100.00%
P/EPS -34.08 -6.81 -22.90 -672.51 -25.00 -28.44 -3.66 45.02%
  YoY % -400.44% 70.26% 96.59% -2,590.04% 12.10% -677.05% -
  Horiz. % 931.15% 186.07% 625.68% 18,374.59% 683.06% 777.05% 100.00%
EY -2.93 -14.69 -4.37 -0.15 -4.00 -3.52 -27.36 -31.08%
  YoY % 80.05% -236.16% -2,813.33% 96.25% -13.64% 87.13% -
  Horiz. % 10.71% 53.69% 15.97% 0.55% 14.62% 12.87% 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 3.12 2.55 0.02 0.05 1.79 2.29 2.44 4.18%
  YoY % 22.35% 12,650.00% -60.00% -97.21% -21.83% -6.15% -
  Horiz. % 127.87% 104.51% 0.82% 2.05% 73.36% 93.85% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers