Highlights

[ASDION] YoY TTM Result on 2018-09-30 [#2]

Stock [ASDION]: ASDION BHD
Announcement Date 10-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -0.57%    YoY -     66.22%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 8,875 6,502 12,834 14,337 3,318 4,692 3,735 15.51%
  YoY % 36.50% -49.34% -10.48% 332.10% -29.28% 25.62% -
  Horiz. % 237.62% 174.08% 343.61% 383.86% 88.84% 125.62% 100.00%
PBT -2,666 -6,967 -7,617 4,858 -3,191 -2,748 -1,091 16.05%
  YoY % 61.73% 8.53% -256.79% 252.24% -16.12% -151.88% -
  Horiz. % 244.36% 638.59% 698.17% -445.28% 292.48% 251.88% 100.00%
Tax -40 -108 2 -2,383 125 93 0 -
  YoY % 62.96% -5,500.00% 100.08% -2,006.40% 34.41% 0.00% -
  Horiz. % -43.01% -116.13% 2.15% -2,562.37% 134.41% 100.00% -
NP -2,706 -7,075 -7,615 2,475 -3,066 -2,655 -1,091 16.34%
  YoY % 61.75% 7.09% -407.68% 180.72% -15.48% -143.35% -
  Horiz. % 248.03% 648.49% 697.98% -226.86% 281.03% 243.35% 100.00%
NP to SH -2,455 -7,268 -6,592 2,875 -3,202 -2,471 -1,047 15.25%
  YoY % 66.22% -10.25% -329.29% 189.79% -29.58% -136.01% -
  Horiz. % 234.48% 694.17% 629.61% -274.59% 305.83% 236.01% 100.00%
Tax Rate - % - % - % 49.05 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 11,581 13,577 20,449 11,862 6,384 7,347 4,826 15.70%
  YoY % -14.70% -33.61% 72.39% 85.81% -13.11% 52.24% -
  Horiz. % 239.97% 281.33% 423.73% 245.79% 132.28% 152.24% 100.00%
Net Worth 8,580 10,754 18,480 0 25,237 13,559 5,795 6.76%
  YoY % -20.22% -41.80% 0.00% 0.00% 86.12% 133.96% -
  Horiz. % 148.05% 185.56% 318.85% 0.00% 435.44% 233.96% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 8,580 10,754 18,480 0 25,237 13,559 5,795 6.76%
  YoY % -20.22% -41.80% 0.00% 0.00% 86.12% 133.96% -
  Horiz. % 148.05% 185.56% 318.85% 0.00% 435.44% 233.96% 100.00%
NOSH 116,269 116,269 116,666 116,269 113,529 77,000 66,086 9.87%
  YoY % 0.00% -0.34% 0.34% 2.41% 47.44% 16.51% -
  Horiz. % 175.93% 175.93% 176.54% 175.93% 171.79% 116.51% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -30.49 % -108.81 % -59.33 % 17.26 % -92.41 % -56.59 % -29.21 % 0.72%
  YoY % 71.98% -83.40% -443.74% 118.68% -63.30% -93.74% -
  Horiz. % 104.38% 372.51% 203.12% -59.09% 316.36% 193.74% 100.00%
ROE -28.61 % -67.58 % -35.67 % - % -12.69 % -18.22 % -18.06 % 7.97%
  YoY % 57.66% -89.46% 0.00% 0.00% 30.35% -0.89% -
  Horiz. % 158.42% 374.20% 197.51% 0.00% 70.27% 100.89% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.63 5.59 11.00 12.33 2.92 6.09 5.65 5.13%
  YoY % 36.49% -49.18% -10.79% 322.26% -52.05% 7.79% -
  Horiz. % 135.04% 98.94% 194.69% 218.23% 51.68% 107.79% 100.00%
EPS -2.11 -6.25 -5.65 2.47 -2.82 -3.21 -1.58 4.94%
  YoY % 66.24% -10.62% -328.74% 187.59% 12.15% -103.16% -
  Horiz. % 133.54% 395.57% 357.59% -156.33% 178.48% 203.16% 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 0.0738 0.0925 0.1584 0.0000 0.2223 0.1761 0.0877 -2.83%
  YoY % -20.22% -41.60% 0.00% 0.00% 26.24% 100.80% -
  Horiz. % 84.15% 105.47% 180.62% 0.00% 253.48% 200.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 6.94 5.08 10.03 11.21 2.59 3.67 2.92 15.51%
  YoY % 36.61% -49.35% -10.53% 332.82% -29.43% 25.68% -
  Horiz. % 237.67% 173.97% 343.49% 383.90% 88.70% 125.68% 100.00%
EPS -1.92 -5.68 -5.15 2.25 -2.50 -1.93 -0.82 15.23%
  YoY % 66.20% -10.29% -328.89% 190.00% -29.53% -135.37% -
  Horiz. % 234.15% 692.68% 628.05% -274.39% 304.88% 235.37% 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 0.0671 0.0841 0.1445 0.0000 0.1973 0.1060 0.0453 6.76%
  YoY % -20.21% -41.80% 0.00% 0.00% 86.13% 134.00% -
  Horiz. % 148.12% 185.65% 318.98% 0.00% 435.54% 234.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2000 0.1450 0.2050 0.4000 0.4000 0.3950 0.3100 -
P/RPS 2.62 2.59 1.86 3.24 13.69 6.48 5.49 -11.59%
  YoY % 1.16% 39.25% -42.59% -76.33% 111.27% 18.03% -
  Horiz. % 47.72% 47.18% 33.88% 59.02% 249.36% 118.03% 100.00%
P/EPS -9.47 -2.32 -3.63 16.18 -14.18 -12.31 -19.57 -11.39%
  YoY % -308.19% 36.09% -122.44% 214.10% -15.19% 37.10% -
  Horiz. % 48.39% 11.85% 18.55% -82.68% 72.46% 62.90% 100.00%
EY -10.56 -43.11 -27.56 6.18 -7.05 -8.12 -5.11 12.85%
  YoY % 75.50% -56.42% -545.95% 187.66% 13.18% -58.90% -
  Horiz. % 206.65% 843.64% 539.33% -120.94% 137.96% 158.90% 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 2.71 1.57 1.29 0.00 1.80 2.24 3.53 -4.31%
  YoY % 72.61% 21.71% 0.00% 0.00% -19.64% -36.54% -
  Horiz. % 76.77% 44.48% 36.54% 0.00% 50.99% 63.46% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 10/12/18 28/12/17 28/11/16 27/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.1850 0.1600 0.2100 0.3850 0.3500 0.4600 0.2900 -
P/RPS 2.42 2.86 1.91 3.12 11.98 7.55 5.13 -11.76%
  YoY % -15.38% 49.74% -38.78% -73.96% 58.68% 47.17% -
  Horiz. % 47.17% 55.75% 37.23% 60.82% 233.53% 147.17% 100.00%
P/EPS -8.76 -2.56 -3.72 15.57 -12.41 -14.33 -18.30 -11.55%
  YoY % -242.19% 31.18% -123.89% 225.46% 13.40% 21.69% -
  Horiz. % 47.87% 13.99% 20.33% -85.08% 67.81% 78.31% 100.00%
EY -11.41 -39.07 -26.91 6.42 -8.06 -6.98 -5.46 13.06%
  YoY % 70.80% -45.19% -519.16% 179.65% -15.47% -27.84% -
  Horiz. % 208.97% 715.57% 492.86% -117.58% 147.62% 127.84% 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 1.73 1.33 0.00 1.57 2.61 3.31 -4.50%
  YoY % 45.09% 30.08% 0.00% 0.00% -39.85% -21.15% -
  Horiz. % 75.83% 52.27% 40.18% 0.00% 47.43% 78.85% 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.
 


 

194  184  509  1361 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.17+0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.09-0.025 
 HSI-H8E 0.44+0.005 
 DSONIC 0.925+0.035 
 EFORCE 0.695+0.03 
 HSI-H6Q 0.37+0.005 
 MNC 0.075-0.005 
 SEALINK 0.30+0.03 
 HSI-C7F 0.420.00 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
4. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
7. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
8. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers