[ASDION] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[ASDION] ASDION BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 83.57%
YoY- 10.7%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 4,935 1,779 1,304 635 4,369 3,617 2,356 63.78%
PBT -2,427 -1,906 1,084 -506 -3,385 -1,979 -1,277 53.49%
Tax -224 0 -2,172 -3 123 -7 -7 910.06%
NP -2,651 -1,906 -1,088 -509 -3,262 -1,986 -1,284 62.21%
-
NP to SH -2,072 -1,905 -1,088 -509 -3,098 -1,988 -1,263 39.14%
-
Tax Rate - - 200.37% - - - - -
Total Cost 7,586 3,685 2,392 1,144 7,631 5,603 3,640 63.23%
-
Net Worth 2,354,111 24,190 25,193 26,185 30,852 12,686 12,637 3172.19%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,354,111 24,190 25,193 26,185 30,852 12,686 12,637 3172.19%
NOSH 112,798 112,721 113,333 113,111 77,811 75,877 71,761 35.22%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -53.72% -107.14% -83.44% -80.16% -74.66% -54.91% -54.50% -
ROE -0.09% -7.88% -4.32% -1.94% -10.04% -15.67% -9.99% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.38 1.58 1.15 0.56 5.61 4.77 3.28 21.28%
EPS -1.84 -1.69 -0.96 -0.45 -3.98 -2.62 -1.76 3.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 20.87 0.2146 0.2223 0.2315 0.3965 0.1672 0.1761 2319.76%
Adjusted Per Share Value based on latest NOSH - 113,111
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.93 0.70 0.51 0.25 1.71 1.41 0.92 63.94%
EPS -0.81 -0.74 -0.43 -0.20 -1.21 -0.78 -0.49 39.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.1988 0.0945 0.0984 0.1023 0.1206 0.0496 0.0494 3171.29%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.59 0.48 0.40 0.415 0.405 0.405 0.395 -
P/RPS 13.49 30.41 34.76 73.92 7.21 8.50 12.03 7.94%
P/EPS -32.12 -28.40 -41.67 -92.22 -10.17 -15.46 -22.44 27.03%
EY -3.11 -3.52 -2.40 -1.08 -9.83 -6.47 -4.46 -21.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 2.24 1.80 1.79 1.02 2.42 2.24 -94.37%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.995 0.63 0.35 0.38 0.415 0.42 0.46 -
P/RPS 22.74 39.92 30.42 67.69 7.39 8.81 14.01 38.15%
P/EPS -54.17 -37.28 -36.46 -84.44 -10.42 -16.03 -26.14 62.61%
EY -1.85 -2.68 -2.74 -1.18 -9.59 -6.24 -3.83 -38.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 2.94 1.57 1.64 1.05 2.51 2.61 -92.85%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment