[ASDION] QoQ Cumulative Quarter Result on 31-Dec-2012 [#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- 17.81%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,356 1,070 5,996 4,917 3,734 1,827 11,178 -64.54%
PBT -1,277 -576 -2,631 -1,907 -1,091 -761 -7,840 -70.14%
Tax -7 0 -1 -1 0 0 -24 -55.98%
NP -1,284 -576 -2,632 -1,908 -1,091 -761 -7,864 -70.09%
-
NP to SH -1,263 -570 -2,578 -1,851 -1,047 -743 -7,341 -69.03%
-
Tax Rate - - - - - - - -
Total Cost 3,640 1,646 8,628 6,825 4,825 2,588 19,042 -66.78%
-
Net Worth 12,637 86 9,009 5,022 5,811 6,129 7,620 40.06%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 12,637 86 9,009 5,022 5,811 6,129 7,620 40.06%
NOSH 71,761 662 66,443 66,344 66,265 66,339 66,434 5.27%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -54.50% -53.83% -43.90% -38.80% -29.22% -41.65% -70.35% -
ROE -9.99% -659.52% -28.61% -36.86% -18.02% -12.12% -96.34% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.28 161.44 9.02 7.41 5.63 2.75 16.83 -66.35%
EPS -1.76 -86.00 -3.88 -2.79 -1.58 -1.12 -11.05 -70.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1761 0.1304 0.1356 0.0757 0.0877 0.0924 0.1147 33.05%
Adjusted Per Share Value based on latest NOSH - 66,446
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.92 0.42 2.34 1.92 1.46 0.71 4.37 -64.57%
EPS -0.49 -0.22 -1.01 -0.72 -0.41 -0.29 -2.87 -69.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0494 0.0003 0.0352 0.0196 0.0227 0.024 0.0298 40.02%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.395 0.32 0.28 0.29 0.31 0.27 0.34 -
P/RPS 12.03 0.20 3.10 3.91 5.50 9.80 2.02 228.19%
P/EPS -22.44 -0.37 -7.22 -10.39 -19.62 -24.11 -3.08 275.36%
EY -4.46 -268.75 -13.86 -9.62 -5.10 -4.15 -32.50 -73.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.45 2.06 3.83 3.53 2.92 2.96 -16.94%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.46 0.385 0.31 0.315 0.29 0.27 0.28 -
P/RPS 14.01 0.24 3.44 4.25 5.15 9.80 1.66 313.99%
P/EPS -26.14 -0.45 -7.99 -11.29 -18.35 -24.11 -2.53 373.70%
EY -3.83 -223.38 -12.52 -8.86 -5.45 -4.15 -39.46 -78.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.95 2.29 4.16 3.31 2.92 2.44 4.58%

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