[ASDION] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[ASDION] ASDION BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 10.53%
YoY- -180.22%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 4,369 4,770 4,692 5,315 6,072 4,918 3,735 11.02%
PBT -3,385 -2,634 -2,748 -2,377 -2,562 -1,907 -1,091 112.87%
Tax 122 94 93 101 101 -1 0 -
NP -3,263 -2,540 -2,655 -2,276 -2,461 -1,908 -1,091 107.72%
-
NP to SH -3,305 -2,391 -2,471 -2,082 -2,327 -1,851 -1,047 115.33%
-
Tax Rate - - - - - - - -
Total Cost 7,632 7,310 7,347 7,591 8,533 6,826 4,826 35.77%
-
Net Worth 19,384 13,914 13,559 8,642 9,044 5,029 5,795 123.82%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 19,384 13,914 13,559 8,642 9,044 5,029 5,795 123.82%
NOSH 83,734 83,218 77,000 66,279 66,697 66,446 66,086 17.10%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -74.69% -53.25% -56.59% -42.82% -40.53% -38.80% -29.21% -
ROE -17.05% -17.18% -18.22% -24.09% -25.73% -36.80% -18.06% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.22 5.73 6.09 8.02 9.10 7.40 5.65 -5.14%
EPS -3.95 -2.87 -3.21 -3.14 -3.49 -2.79 -1.58 84.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2315 0.1672 0.1761 0.1304 0.1356 0.0757 0.0877 91.11%
Adjusted Per Share Value based on latest NOSH - 66,279
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.71 1.86 1.83 2.08 2.37 1.92 1.46 11.12%
EPS -1.29 -0.93 -0.97 -0.81 -0.91 -0.72 -0.41 114.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0757 0.0544 0.053 0.0338 0.0353 0.0197 0.0226 124.03%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.405 0.405 0.395 0.32 0.28 0.29 0.31 -
P/RPS 7.76 7.07 6.48 3.99 3.08 3.92 5.49 25.97%
P/EPS -10.26 -14.10 -12.31 -10.19 -8.03 -10.41 -19.57 -35.00%
EY -9.75 -7.09 -8.12 -9.82 -12.46 -9.61 -5.11 53.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.42 2.24 2.45 2.06 3.83 3.53 -37.38%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.415 0.42 0.46 0.385 0.31 0.315 0.29 -
P/RPS 7.95 7.33 7.55 4.80 3.41 4.26 5.13 33.95%
P/EPS -10.51 -14.62 -14.33 -12.26 -8.89 -11.31 -18.30 -30.93%
EY -9.51 -6.84 -6.98 -8.16 -11.25 -8.84 -5.46 44.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.51 2.61 2.95 2.29 4.16 3.31 -33.64%

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