Highlights

[ASDION] YoY TTM Result on 2012-12-31 [#3]

Stock [ASDION]: ASDION BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -76.79%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Revenue 22,609 2,532 4,770 4,918 0 7,417 5,487 25.41%
  YoY % 792.93% -46.92% -3.01% 0.00% 0.00% 35.17% -
  Horiz. % 412.05% 46.15% 86.93% 89.63% 0.00% 135.17% 100.00%
PBT 1,637 -3,311 -2,634 -1,907 0 -3,598 -4,202 -
  YoY % 149.44% -25.70% -38.12% 0.00% 0.00% 14.37% -
  Horiz. % -38.96% 78.80% 62.68% 45.38% -0.00% 85.63% 100.00%
Tax -2,387 129 94 -1 0 -67 -1 246.77%
  YoY % -1,950.39% 37.23% 9,500.00% 0.00% 0.00% -6,600.00% -
  Horiz. % 238,700.00% -12,900.00% -9,400.00% 100.00% -0.00% 6,700.00% 100.00%
NP -750 -3,182 -2,540 -1,908 0 -3,665 -4,203 -24.08%
  YoY % 76.43% -25.28% -33.12% 0.00% 0.00% 12.80% -
  Horiz. % 17.84% 75.71% 60.43% 45.40% -0.00% 87.20% 100.00%
NP to SH 283 -3,295 -2,391 -1,851 0 -3,509 -4,076 -
  YoY % 108.59% -37.81% -29.17% 0.00% 0.00% 13.91% -
  Horiz. % -6.94% 80.84% 58.66% 45.41% -0.00% 86.09% 100.00%
Tax Rate 145.82 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 23,359 5,714 7,310 6,826 0 11,082 9,690 15.10%
  YoY % 308.80% -21.83% 7.09% 0.00% 0.00% 14.37% -
  Horiz. % 241.06% 58.97% 75.44% 70.44% 0.00% 114.37% 100.00%
Net Worth 21,652 24,017 13,914 5,029 6,801 15,921 18,525 2.53%
  YoY % -9.85% 72.61% 176.62% -26.05% -57.28% -14.05% -
  Horiz. % 116.88% 129.65% 75.11% 27.15% 36.72% 85.95% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Net Worth 21,652 24,017 13,914 5,029 6,801 15,921 18,525 2.53%
  YoY % -9.85% 72.61% 176.62% -26.05% -57.28% -14.05% -
  Horiz. % 116.88% 129.65% 75.11% 27.15% 36.72% 85.95% 100.00%
NOSH 116,348 111,917 83,218 66,446 66,165 66,011 65,925 9.51%
  YoY % 3.96% 34.49% 25.24% 0.42% 0.23% 0.13% -
  Horiz. % 176.48% 169.76% 126.23% 100.79% 100.36% 100.13% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
NP Margin -3.32 % -125.67 % -53.25 % -38.80 % - % -49.41 % -76.60 % -39.46%
  YoY % 97.36% -136.00% -37.24% 0.00% 0.00% 35.50% -
  Horiz. % 4.33% 164.06% 69.52% 50.65% 0.00% 64.50% 100.00%
ROE 1.31 % -13.72 % -17.18 % -36.80 % - % -22.04 % -22.00 % -
  YoY % 109.55% 20.14% 53.32% 0.00% 0.00% -0.18% -
  Horiz. % -5.95% 62.36% 78.09% 167.27% 0.00% 100.18% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
RPS 19.43 2.26 5.73 7.40 - 11.24 8.32 14.52%
  YoY % 759.73% -60.56% -22.57% 0.00% 0.00% 35.10% -
  Horiz. % 233.53% 27.16% 68.87% 88.94% 0.00% 135.10% 100.00%
EPS 0.24 -2.94 -2.87 -2.79 - -5.32 -6.18 -
  YoY % 108.16% -2.44% -2.87% 0.00% 0.00% 13.92% -
  Horiz. % -3.88% 47.57% 46.44% 45.15% 0.00% 86.08% 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 0.1861 0.2146 0.1672 0.0757 0.1028 0.2412 0.2810 -6.38%
  YoY % -13.28% 28.35% 120.87% -26.36% -57.38% -14.16% -
  Horiz. % 66.23% 76.37% 59.50% 26.94% 36.58% 85.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
RPS 17.68 1.98 3.73 3.85 - 5.80 4.29 25.41%
  YoY % 792.93% -46.92% -3.12% 0.00% 0.00% 35.20% -
  Horiz. % 412.12% 46.15% 86.95% 89.74% 0.00% 135.20% 100.00%
EPS 0.22 -2.58 -1.87 -1.45 - -2.74 -3.19 -
  YoY % 108.53% -37.97% -28.97% 0.00% 0.00% 14.11% -
  Horiz. % -6.90% 80.88% 58.62% 45.45% 0.00% 85.89% 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 0.1693 0.1878 0.1088 0.0393 0.0532 0.1245 0.1448 2.53%
  YoY % -9.85% 72.61% 176.84% -26.13% -57.27% -14.02% -
  Horiz. % 116.92% 129.70% 75.14% 27.14% 36.74% 85.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/09/10 30/09/09 -
Price 0.4800 0.4800 0.4050 0.2900 0.4000 0.3000 0.3400 -
P/RPS 2.47 21.22 7.07 3.92 0.00 2.67 4.09 -7.75%
  YoY % -88.36% 200.14% 80.36% 0.00% 0.00% -34.72% -
  Horiz. % 60.39% 518.83% 172.86% 95.84% 0.00% 65.28% 100.00%
P/EPS 197.34 -16.30 -14.10 -10.41 0.00 -5.64 -5.50 -
  YoY % 1,310.67% -15.60% -35.45% 0.00% 0.00% -2.55% -
  Horiz. % -3,588.00% 296.36% 256.36% 189.27% -0.00% 102.55% 100.00%
EY 0.51 -6.13 -7.09 -9.61 0.00 -17.72 -18.18 -
  YoY % 108.32% 13.54% 26.22% 0.00% 0.00% 2.53% -
  Horiz. % -2.81% 33.72% 39.00% 52.86% -0.00% 97.47% 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 2.58 2.24 2.42 3.83 3.89 1.24 1.21 12.87%
  YoY % 15.18% -7.44% -36.81% -1.54% 213.71% 2.48% -
  Horiz. % 213.22% 185.12% 200.00% 316.53% 321.49% 102.48% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 30/11/10 30/11/09 -
Price 0.4550 0.6300 0.4200 0.3150 0.4500 0.3200 0.3100 -
P/RPS 2.34 27.85 7.33 4.26 0.00 2.85 3.72 -7.14%
  YoY % -91.60% 279.95% 72.07% 0.00% 0.00% -23.39% -
  Horiz. % 62.90% 748.66% 197.04% 114.52% 0.00% 76.61% 100.00%
P/EPS 187.06 -21.40 -14.62 -11.31 0.00 -6.02 -5.01 -
  YoY % 974.11% -46.37% -29.27% 0.00% 0.00% -20.16% -
  Horiz. % -3,733.73% 427.15% 291.82% 225.75% -0.00% 120.16% 100.00%
EY 0.53 -4.67 -6.84 -8.84 0.00 -16.61 -19.94 -
  YoY % 111.35% 31.73% 22.62% 0.00% 0.00% 16.70% -
  Horiz. % -2.66% 23.42% 34.30% 44.33% -0.00% 83.30% 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 2.44 2.94 2.51 4.16 4.38 1.33 1.10 13.58%
  YoY % -17.01% 17.13% -39.66% -5.02% 229.32% 20.91% -
  Horiz. % 221.82% 267.27% 228.18% 378.18% 398.18% 120.91% 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.
 


 

249  372  514  1039 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.235-0.005 
 GREATEC 0.895+0.085 
 HSI-H6P 0.32+0.01 
 HSI-C5J 0.15-0.01 
 HSI-H6Q 0.47+0.01 
 EKOVEST 0.830.00 
 HSI-H6N 0.195+0.01 
 MYEG 1.40-0.04 
 HPMT 0.445-0.05 
 LAMBO 0.060.00 
Partners & Brokers