Highlights

[ASDION] QoQ Annualized Quarter Result on 2018-12-31 [#1]

Stock [ASDION]: ASDION BHD
Announcement Date 19-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#1]
Profit Trend QoQ -     10.05%    YoY -     -12.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 20,319 14,447 13,565 14,085 14,426 13,780 4,262 183.00%
  QoQ % 40.64% 6.50% -3.69% -2.36% 4.69% 223.32% -
  Horiz. % 476.75% 338.98% 318.28% 330.49% 338.48% 323.32% 100.00%
PBT -2,959 -2,380 -1,864 -1,658 -2,632 -2,760 -2,360 16.26%
  QoQ % -24.31% -27.70% -12.38% 36.98% 4.64% -16.95% -
  Horiz. % 125.38% 100.86% 78.98% 70.28% 111.53% 116.95% 100.00%
Tax -421 -207 -203 -68 -66 0 -6 1,596.80%
  QoQ % -102.96% -2.18% -198.53% -3.03% 0.00% 0.00% -
  Horiz. % 7,016.67% 3,457.15% 3,383.33% 1,133.33% 1,100.00% -0.00% 100.00%
NP -3,380 -2,587 -2,067 -1,726 -2,698 -2,760 -2,366 26.82%
  QoQ % -30.62% -25.19% -19.71% 36.00% 2.25% -16.65% -
  Horiz. % 142.86% 109.37% 87.36% 72.98% 114.03% 116.65% 100.00%
NP to SH -3,750 -2,515 -2,166 -2,214 -2,462 -2,372 -2,347 36.63%
  QoQ % -49.06% -16.15% 2.20% 10.05% -3.79% -1.07% -
  Horiz. % 159.78% 107.19% 92.29% 94.36% 104.90% 101.07% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 23,699 17,034 15,632 15,811 17,124 16,540 6,628 133.65%
  QoQ % 39.12% 8.97% -1.14% -7.66% 3.53% 149.55% -
  Horiz. % 357.56% 257.01% 235.85% 238.56% 258.36% 249.55% 100.00%
Net Worth 8,914 10,282 7,871 8,138 8,580 9,092 9,499 -4.14%
  QoQ % -13.31% 30.64% -3.29% -5.15% -5.63% -4.28% -
  Horiz. % 93.84% 108.25% 82.86% 85.68% 90.33% 95.72% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 8,914 10,282 7,871 8,138 8,580 9,092 9,499 -4.14%
  QoQ % -13.31% 30.64% -3.29% -5.15% -5.63% -4.28% -
  Horiz. % 93.84% 108.25% 82.86% 85.68% 90.33% 95.72% 100.00%
NOSH 127,896 127,896 116,269 116,269 116,269 116,269 116,269 6.55%
  QoQ % 0.00% 10.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -16.63 % -17.91 % -15.24 % -12.26 % -18.70 % -20.03 % -55.51 % -55.19%
  QoQ % 7.15% -17.52% -24.31% 34.44% 6.64% 63.92% -
  Horiz. % 29.96% 32.26% 27.45% 22.09% 33.69% 36.08% 100.00%
ROE -42.07 % -24.47 % -27.52 % -27.21 % -28.69 % -26.09 % -24.71 % 42.54%
  QoQ % -71.92% 11.08% -1.14% 5.16% -9.97% -5.58% -
  Horiz. % 170.25% 99.03% 111.37% 110.12% 116.11% 105.58% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 15.89 11.30 11.67 12.11 12.41 11.85 3.67 165.41%
  QoQ % 40.62% -3.17% -3.63% -2.42% 4.73% 222.89% -
  Horiz. % 432.97% 307.90% 317.98% 329.97% 338.15% 322.89% 100.00%
EPS -2.93 -1.97 -1.86 -1.91 -2.12 -2.04 -2.02 28.11%
  QoQ % -48.73% -5.91% 2.62% 9.91% -3.92% -0.99% -
  Horiz. % 145.05% 97.52% 92.08% 94.55% 104.95% 100.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0697 0.0804 0.0677 0.0700 0.0738 0.0782 0.0817 -10.04%
  QoQ % -13.31% 18.76% -3.29% -5.15% -5.63% -4.28% -
  Horiz. % 85.31% 98.41% 82.86% 85.68% 90.33% 95.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 15.89 11.30 10.61 11.01 11.28 10.77 3.33 183.17%
  QoQ % 40.62% 6.50% -3.63% -2.39% 4.74% 223.42% -
  Horiz. % 477.18% 339.34% 318.62% 330.63% 338.74% 323.42% 100.00%
EPS -2.93 -1.97 -1.69 -1.73 -1.92 -1.85 -1.84 36.33%
  QoQ % -48.73% -16.57% 2.31% 9.90% -3.78% -0.54% -
  Horiz. % 159.24% 107.07% 91.85% 94.02% 104.35% 100.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0697 0.0804 0.0615 0.0636 0.0671 0.0711 0.0743 -4.17%
  QoQ % -13.31% 30.73% -3.30% -5.22% -5.63% -4.31% -
  Horiz. % 93.81% 108.21% 82.77% 85.60% 90.31% 95.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.1350 0.2000 0.2800 0.1850 0.2000 0.2550 0.2050 -
P/RPS 0.85 1.77 2.40 1.53 1.61 2.15 5.59 -71.48%
  QoQ % -51.98% -26.25% 56.86% -4.97% -25.12% -61.54% -
  Horiz. % 15.21% 31.66% 42.93% 27.37% 28.80% 38.46% 100.00%
P/EPS -4.60 -10.17 -15.03 -9.71 -9.45 -12.50 -10.16 -41.01%
  QoQ % 54.77% 32.34% -54.79% -2.75% 24.40% -23.03% -
  Horiz. % 45.28% 100.10% 147.93% 95.57% 93.01% 123.03% 100.00%
EY -21.72 -9.83 -6.65 -10.30 -10.59 -8.00 -9.85 69.33%
  QoQ % -120.96% -47.82% 35.44% 2.74% -32.38% 18.78% -
  Horiz. % 220.51% 99.80% 67.51% 104.57% 107.51% 81.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.94 2.49 4.14 2.64 2.71 3.26 2.51 -15.77%
  QoQ % -22.09% -39.86% 56.82% -2.58% -16.87% 29.88% -
  Horiz. % 77.29% 99.20% 164.94% 105.18% 107.97% 129.88% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 02/12/19 30/08/19 31/05/19 19/03/19 10/12/18 27/08/18 25/05/18 -
Price 0.1050 0.1550 0.2250 0.2850 0.1850 0.2300 0.2550 -
P/RPS 0.66 1.37 1.93 2.35 1.49 1.94 6.96 -79.18%
  QoQ % -51.82% -29.02% -17.87% 57.72% -23.20% -72.13% -
  Horiz. % 9.48% 19.68% 27.73% 33.76% 21.41% 27.87% 100.00%
P/EPS -3.58 -7.88 -12.08 -14.96 -8.74 -11.27 -12.63 -56.82%
  QoQ % 54.57% 34.77% 19.25% -71.17% 22.45% 10.77% -
  Horiz. % 28.35% 62.39% 95.65% 118.45% 69.20% 89.23% 100.00%
EY -27.92 -12.69 -8.28 -6.68 -11.45 -8.87 -7.92 131.45%
  QoQ % -120.02% -53.26% -23.95% 41.66% -29.09% -11.99% -
  Horiz. % 352.53% 160.23% 104.55% 84.34% 144.57% 111.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.51 1.93 3.32 4.07 2.51 2.94 3.12 -38.33%
  QoQ % -21.76% -41.87% -18.43% 62.15% -14.63% -5.77% -
  Horiz. % 48.40% 61.86% 106.41% 130.45% 80.45% 94.23% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

329  370  603  1189 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.29+0.015 
 PNEPCB 0.37-0.01 
 KTG 0.270.00 
 QES 0.365+0.01 
 PA 0.18+0.005 
 JAKS 0.695+0.025 
 SAMAIDEN 1.89+0.21 
 HSI-HDT 0.07-0.045 
 XDL 0.070.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS