[ASDION] QoQ TTM Result on 31-Dec-2020 [#1]

Stock
[ASDION] ASDION BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- 8.92%
YoY- -49.39%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 4,304 4,546 5,451 3,826 3,786 6,933 7,893 -33.23%
PBT -2,320 -53 -2,961 -3,395 -3,835 -4,946 -2,949 -14.76%
Tax 83 48 49 49 49 -180 -219 -
NP -2,237 -5 -2,912 -3,346 -3,786 -5,126 -3,168 -20.68%
-
NP to SH -2,214 -1,773 -3,843 -4,259 -4,676 -4,679 -3,376 -24.49%
-
Tax Rate - - - - - - - -
Total Cost 6,541 4,551 8,363 7,172 7,572 12,059 11,061 -29.52%
-
Net Worth 10,899 2,685 2,685 3,619 4,207 4,987 7,098 33.06%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 10,899 2,685 2,685 3,619 4,207 4,987 7,098 33.06%
NOSH 171,643 127,896 127,896 127,896 127,896 127,896 127,896 21.64%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -51.97% -0.11% -53.42% -87.45% -100.00% -73.94% -40.14% -
ROE -20.31% -66.01% -143.08% -117.67% -111.13% -93.81% -47.56% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.51 3.55 4.26 2.99 2.96 5.42 6.17 -45.06%
EPS -1.29 -1.39 -3.00 -3.33 -3.66 -3.66 -2.64 -37.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0635 0.021 0.021 0.0283 0.0329 0.039 0.0555 9.38%
Adjusted Per Share Value based on latest NOSH - 127,896
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.68 1.78 2.13 1.50 1.48 2.71 3.08 -33.21%
EPS -0.87 -0.69 -1.50 -1.66 -1.83 -1.83 -1.32 -24.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0426 0.0105 0.0105 0.0141 0.0164 0.0195 0.0277 33.20%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.25 0.505 0.595 0.205 0.20 0.115 0.08 -
P/RPS 9.97 14.21 13.96 6.85 6.76 2.12 1.30 288.41%
P/EPS -19.38 -36.43 -19.80 -6.16 -5.47 -3.14 -3.03 244.17%
EY -5.16 -2.75 -5.05 -16.24 -18.28 -31.81 -33.00 -70.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 24.05 28.33 7.24 6.08 2.95 1.44 95.50%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 27/08/20 27/05/20 -
Price 0.145 0.19 0.48 0.495 0.195 0.235 0.11 -
P/RPS 5.78 5.35 11.26 16.55 6.59 4.34 1.78 119.12%
P/EPS -11.24 -13.71 -15.97 -14.86 -5.33 -6.42 -4.17 93.56%
EY -8.90 -7.30 -6.26 -6.73 -18.75 -15.57 -24.00 -48.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 9.05 22.86 17.49 5.93 6.03 1.98 9.85%

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