[ASDION] QoQ TTM Result on 31-Dec-2015 [#3]

Stock
[ASDION] ASDION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -90.16%
YoY- 108.59%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 12,834 15,615 19,714 22,609 14,337 9,446 4,935 88.78%
PBT -7,617 -1,432 396 1,637 4,858 -838 -2,427 113.91%
Tax 2 2 -2,256 -2,387 -2,383 -2,385 -225 -
NP -7,615 -1,430 -1,860 -750 2,475 -3,223 -2,652 101.63%
-
NP to SH -6,592 -379 -946 283 2,875 -2,867 -2,072 115.85%
-
Tax Rate - - 569.70% 145.82% 49.05% - - -
Total Cost 20,449 17,045 21,574 23,359 11,862 12,669 7,587 93.32%
-
Net Worth 18,480 1,928,917 2,025,363 21,652 0 22,538 2,355,671 -96.01%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 18,480 1,928,917 2,025,363 21,652 0 22,538 2,355,671 -96.01%
NOSH 116,269 116,269 116,269 116,269 116,269 112,413 112,873 1.99%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -59.33% -9.16% -9.43% -3.32% 17.26% -34.12% -53.74% -
ROE -35.67% -0.02% -0.05% 1.31% 0.00% -12.72% -0.09% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 11.00 13.43 16.95 19.43 12.33 8.40 4.37 84.73%
EPS -5.65 -0.33 -0.81 0.24 2.47 -2.55 -1.84 110.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1584 16.59 17.41 0.1861 0.00 0.2005 20.87 -96.10%
Adjusted Per Share Value based on latest NOSH - 116,269
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.01 6.10 7.70 8.83 5.60 3.69 1.93 88.55%
EPS -2.58 -0.15 -0.37 0.11 1.12 -1.12 -0.81 116.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0722 7.5373 7.9142 0.0846 0.00 0.0881 9.2049 -96.01%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.205 0.27 0.345 0.48 0.40 1.46 0.59 -
P/RPS 1.86 2.01 2.04 2.47 3.24 17.37 13.49 -73.21%
P/EPS -3.63 -82.83 -42.43 197.34 16.18 -57.25 -32.14 -76.54%
EY -27.56 -1.21 -2.36 0.51 6.18 -1.75 -3.11 326.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.02 0.02 2.58 0.00 7.28 0.03 1118.99%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 29/08/16 31/05/16 29/02/16 27/11/15 01/09/15 29/05/15 -
Price 0.21 0.20 0.275 0.455 0.385 0.525 0.995 -
P/RPS 1.91 1.49 1.62 2.34 3.12 6.25 22.76 -80.74%
P/EPS -3.72 -61.36 -33.82 187.06 15.57 -20.59 -54.20 -83.15%
EY -26.91 -1.63 -2.96 0.53 6.42 -4.86 -1.84 495.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.01 0.02 2.44 0.00 2.62 0.05 785.77%

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