[ASDION] QoQ TTM 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--%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 4,692 5,315 6,072 4,918 3,735 1,827 0 -
PBT -2,748 -2,377 -2,562 -1,907 -1,091 -761 0 -
Tax 93 101 101 -1 0 0 0 -
NP -2,655 -2,276 -2,461 -1,908 -1,091 -761 0 -
-
NP to SH -2,471 -2,082 -2,327 -1,851 -1,047 -743 0 -
-
Tax Rate - - - - - - - -
Total Cost 7,347 7,591 8,533 6,826 4,826 2,588 0 -
-
Net Worth 13,559 8,642 9,044 5,029 5,795 6,129 6,829 57.90%
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 13,559 8,642 9,044 5,029 5,795 6,129 6,829 57.90%
NOSH 77,000 66,279 66,697 66,446 66,086 66,339 66,436 10.32%
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 -56.59% -42.82% -40.53% -38.80% -29.21% -41.65% 0.00% -
ROE -18.22% -24.09% -25.73% -36.80% -18.06% -12.12% 0.00% -
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 6.09 8.02 9.10 7.40 5.65 2.75 0.00 -
EPS -3.21 -3.14 -3.49 -2.79 -1.58 -1.12 0.00 -
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 0.1028 43.12%
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 1.83 2.08 2.37 1.92 1.46 0.71 0.00 -
EPS -0.97 -0.81 -0.91 -0.72 -0.41 -0.29 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.053 0.0338 0.0353 0.0197 0.0226 0.024 0.0267 57.88%
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 6.48 3.99 3.08 3.92 5.49 9.80 0.00 -
P/EPS -12.31 -10.19 -8.03 -10.41 -19.57 -24.11 0.00 -
EY -8.12 -9.82 -12.46 -9.61 -5.11 -4.15 0.00 -
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 3.31 -22.90%
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 7.55 4.80 3.41 4.26 5.13 9.80 0.00 -
P/EPS -14.33 -12.26 -8.89 -11.31 -18.30 -24.11 0.00 -
EY -6.98 -8.16 -11.25 -8.84 -5.46 -4.15 0.00 -
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 2.72 -2.71%

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