Highlights

[ASDION] YoY TTM Result on 2018-12-31 [#3]

Stock [ASDION]: ASDION BHD
Announcement Date 19-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -2.04%    YoY -     60.77%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 11,375 5,197 6,243 22,609 2,532 4,770 4,918 14.99%
  YoY % 118.88% -16.75% -72.39% 792.93% -46.92% -3.01% -
  Horiz. % 231.29% 105.67% 126.94% 459.72% 51.48% 96.99% 100.00%
PBT -2,213 -5,844 -5,079 1,637 -3,311 -2,634 -1,907 2.51%
  YoY % 62.13% -15.06% -410.26% 149.44% -25.70% -38.12% -
  Horiz. % 116.05% 306.45% 266.33% -85.84% 173.62% 138.12% 100.00%
Tax -50 -115 2 -2,387 129 94 -1 91.88%
  YoY % 56.52% -5,850.00% 100.08% -1,950.39% 37.23% 9,500.00% -
  Horiz. % 5,000.00% 11,500.00% -200.00% 238,700.00% -12,900.00% -9,400.00% 100.00%
NP -2,263 -5,959 -5,077 -750 -3,182 -2,540 -1,908 2.88%
  YoY % 62.02% -17.37% -576.93% 76.43% -25.28% -33.12% -
  Horiz. % 118.61% 312.32% 266.09% 39.31% 166.77% 133.12% 100.00%
NP to SH -2,505 -6,385 -4,446 283 -3,295 -2,391 -1,851 5.17%
  YoY % 60.77% -43.61% -1,671.02% 108.59% -37.81% -29.17% -
  Horiz. % 135.33% 344.95% 240.19% -15.29% 178.01% 129.17% 100.00%
Tax Rate - % - % - % 145.82 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 13,638 11,156 11,320 23,359 5,714 7,310 6,826 12.22%
  YoY % 22.25% -1.45% -51.54% 308.80% -21.83% 7.09% -
  Horiz. % 199.79% 163.43% 165.84% 342.21% 83.71% 107.09% 100.00%
Net Worth 8,138 10,371 17,045 21,652 24,017 13,914 5,029 8.35%
  YoY % -21.52% -39.15% -21.28% -9.85% 72.61% 176.62% -
  Horiz. % 161.81% 206.19% 338.87% 430.47% 477.49% 276.62% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 8,138 10,371 17,045 21,652 24,017 13,914 5,029 8.35%
  YoY % -21.52% -39.15% -21.28% -9.85% 72.61% 176.62% -
  Horiz. % 161.81% 206.19% 338.87% 430.47% 477.49% 276.62% 100.00%
NOSH 116,269 116,269 116,269 116,348 111,917 83,218 66,446 9.77%
  YoY % 0.00% 0.00% -0.07% 3.96% 34.49% 25.24% -
  Horiz. % 174.98% 174.98% 174.98% 175.10% 168.43% 125.24% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -19.89 % -114.66 % -81.32 % -3.32 % -125.67 % -53.25 % -38.80 % -10.53%
  YoY % 82.65% -41.00% -2,349.40% 97.36% -136.00% -37.24% -
  Horiz. % 51.26% 295.52% 209.59% 8.56% 323.89% 137.24% 100.00%
ROE -30.78 % -61.56 % -26.08 % 1.31 % -13.72 % -17.18 % -36.80 % -2.93%
  YoY % 50.00% -136.04% -2,090.84% 109.55% 20.14% 53.32% -
  Horiz. % 83.64% 167.28% 70.87% -3.56% 37.28% 46.68% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.78 4.47 5.37 19.43 2.26 5.73 7.40 4.76%
  YoY % 118.79% -16.76% -72.36% 759.73% -60.56% -22.57% -
  Horiz. % 132.16% 60.41% 72.57% 262.57% 30.54% 77.43% 100.00%
EPS -2.15 -5.49 -3.82 0.24 -2.94 -2.87 -2.79 -4.25%
  YoY % 60.84% -43.72% -1,691.67% 108.16% -2.44% -2.87% -
  Horiz. % 77.06% 196.77% 136.92% -8.60% 105.38% 102.87% 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 0.0700 0.0892 0.1466 0.1861 0.2146 0.1672 0.0757 -1.30%
  YoY % -21.52% -39.15% -21.23% -13.28% 28.35% 120.87% -
  Horiz. % 92.47% 117.83% 193.66% 245.84% 283.49% 220.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 8.89 4.06 4.88 17.68 1.98 3.73 3.85 14.96%
  YoY % 118.97% -16.80% -72.40% 792.93% -46.92% -3.12% -
  Horiz. % 230.91% 105.45% 126.75% 459.22% 51.43% 96.88% 100.00%
EPS -1.96 -4.99 -3.48 0.22 -2.58 -1.87 -1.45 5.15%
  YoY % 60.72% -43.39% -1,681.82% 108.53% -37.97% -28.97% -
  Horiz. % 135.17% 344.14% 240.00% -15.17% 177.93% 128.97% 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 0.0636 0.0811 0.1333 0.1693 0.1878 0.1088 0.0393 8.35%
  YoY % -21.58% -39.16% -21.26% -9.85% 72.61% 176.84% -
  Horiz. % 161.83% 206.36% 339.19% 430.79% 477.86% 276.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.1850 0.1550 0.1950 0.4800 0.4800 0.4050 0.2900 -
P/RPS 1.89 3.47 3.63 2.47 21.22 7.07 3.92 -11.44%
  YoY % -45.53% -4.41% 46.96% -88.36% 200.14% 80.36% -
  Horiz. % 48.21% 88.52% 92.60% 63.01% 541.33% 180.36% 100.00%
P/EPS -8.59 -2.82 -5.10 197.34 -16.30 -14.10 -10.41 -3.15%
  YoY % -204.61% 44.71% -102.58% 1,310.67% -15.60% -35.45% -
  Horiz. % 82.52% 27.09% 48.99% -1,895.68% 156.58% 135.45% 100.00%
EY -11.65 -35.43 -19.61 0.51 -6.13 -7.09 -9.61 3.26%
  YoY % 67.12% -80.67% -3,945.10% 108.32% 13.54% 26.22% -
  Horiz. % 121.23% 368.68% 204.06% -5.31% 63.79% 73.78% 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 2.64 1.74 1.33 2.58 2.24 2.42 3.83 -6.01%
  YoY % 51.72% 30.83% -48.45% 15.18% -7.44% -36.81% -
  Horiz. % 68.93% 45.43% 34.73% 67.36% 58.49% 63.19% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 19/03/19 26/02/18 24/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.2850 0.1550 0.2800 0.4550 0.6300 0.4200 0.3150 -
P/RPS 2.91 3.47 5.21 2.34 27.85 7.33 4.26 -6.15%
  YoY % -16.14% -33.40% 122.65% -91.60% 279.95% 72.07% -
  Horiz. % 68.31% 81.46% 122.30% 54.93% 653.76% 172.07% 100.00%
P/EPS -13.23 -2.82 -7.32 187.06 -21.40 -14.62 -11.31 2.65%
  YoY % -369.15% 61.48% -103.91% 974.11% -46.37% -29.27% -
  Horiz. % 116.98% 24.93% 64.72% -1,653.93% 189.21% 129.27% 100.00%
EY -7.56 -35.43 -13.66 0.53 -4.67 -6.84 -8.84 -2.57%
  YoY % 78.66% -159.37% -2,677.36% 111.35% 31.73% 22.62% -
  Horiz. % 85.52% 400.79% 154.52% -6.00% 52.83% 77.38% 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 4.07 1.74 1.91 2.44 2.94 2.51 4.16 -0.36%
  YoY % 133.91% -8.90% -21.72% -17.01% 17.13% -39.66% -
  Horiz. % 97.84% 41.83% 45.91% 58.65% 70.67% 60.34% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers