[ASDION] YoY Annualized 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- -17.86%
YoY- -9.59%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Revenue 25,937 2,372 4,822 6,556 9,390 7,438 6,029 26.27%
PBT -8 -2,541 -2,638 -2,542 -2,377 -2,738 -2,837 -60.88%
Tax 2 0 -9 -1 -26 -58 -2 -
NP -5 -2,541 -2,648 -2,544 -2,403 -2,797 -2,840 -63.72%
-
NP to SH 600 -2,540 -2,650 -2,468 -2,252 -2,676 -2,713 -
-
Tax Rate - - - - - - - -
Total Cost 25,942 4,913 7,470 9,100 11,793 10,235 8,869 18.71%
-
Net Worth 21,637 24,190 12,686 5,022 11,206 15,923 18,566 2.47%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Net Worth 21,637 24,190 12,686 5,022 11,206 15,923 18,566 2.47%
NOSH 116,269 112,721 75,877 66,344 66,430 66,019 66,071 9.45%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
NP Margin -0.02% -107.14% -54.91% -38.80% -25.59% -37.61% -47.10% -
ROE 2.77% -10.50% -20.89% -49.14% -20.09% -16.80% -14.61% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
RPS 22.31 2.10 6.36 9.88 14.14 11.27 9.13 15.35%
EPS 0.52 -2.25 -3.49 -3.72 -3.39 -4.05 -4.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1861 0.2146 0.1672 0.0757 0.1687 0.2412 0.281 -6.37%
Adjusted Per Share Value based on latest NOSH - 66,446
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
RPS 10.14 0.93 1.88 2.56 3.67 2.91 2.36 26.24%
EPS 0.23 -0.99 -1.04 -0.96 -0.88 -1.05 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0846 0.0945 0.0496 0.0196 0.0438 0.0622 0.0725 2.49%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/09/10 30/09/09 -
Price 0.48 0.48 0.405 0.29 0.40 0.30 0.34 -
P/RPS 2.15 22.81 6.37 2.93 2.83 2.66 3.73 -8.43%
P/EPS 93.02 -21.30 -11.59 -7.80 -11.80 -7.40 -8.28 -
EY 1.08 -4.69 -8.63 -12.83 -8.48 -13.51 -12.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.24 2.42 3.83 2.37 1.24 1.21 12.86%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 30/11/10 30/11/09 -
Price 0.455 0.63 0.42 0.315 0.45 0.32 0.31 -
P/RPS 2.04 29.94 6.61 3.19 3.18 2.84 3.40 -7.84%
P/EPS 88.17 -27.96 -12.02 -8.47 -13.27 -7.89 -7.55 -
EY 1.13 -3.58 -8.32 -11.81 -7.53 -12.67 -13.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.94 2.51 4.16 2.67 1.33 1.10 13.58%

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