[ASDION] QoQ TTM Result on 2018-12-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 13,106 13,352 13,507 11,375 8,875 6,282 4,262 111.32% QoQ % -1.84% -1.15% 18.74% 28.17% 41.28% 47.40% - Horiz. % 307.51% 313.28% 316.92% 266.89% 208.24% 147.40% 100.00%
PBT -1,643 -2,154 -1,931 -2,213 -2,666 -2,603 -2,359 -21.41% QoQ % 23.72% -11.55% 12.74% 16.99% -2.42% -10.34% - Horiz. % 69.65% 91.31% 81.86% 93.81% 113.01% 110.34% 100.00%
Tax -389 -242 -203 -50 -40 -7 -113 127.82% QoQ % -60.74% -19.21% -306.00% -25.00% -471.43% 93.81% - Horiz. % 344.25% 214.16% 179.65% 44.25% 35.40% 6.19% 100.00%
NP -2,032 -2,396 -2,134 -2,263 -2,706 -2,610 -2,472 -12.24% QoQ % 15.19% -12.28% 5.70% 16.37% -3.68% -5.58% - Horiz. % 82.20% 96.93% 86.33% 91.55% 109.47% 105.58% 100.00%
NP to SH -2,520 -2,317 -2,140 -2,505 -2,455 -2,441 -2,347 4.85% QoQ % -8.76% -8.27% 14.57% -2.04% -0.57% -4.01% - Horiz. % 107.37% 98.72% 91.18% 106.73% 104.60% 104.01% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 15,138 15,748 15,641 13,638 11,581 8,892 6,734 71.52% QoQ % -3.87% 0.68% 14.69% 17.76% 30.24% 32.05% - Horiz. % 224.80% 233.86% 232.27% 202.52% 171.98% 132.05% 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 0 0 0 0 0 0 0 - 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 -15.50 % -17.94 % -15.80 % -19.89 % -30.49 % -41.55 % -58.00 % -58.48% QoQ % 13.60% -13.54% 20.56% 34.77% 26.62% 28.36% - Horiz. % 26.72% 30.93% 27.24% 34.29% 52.57% 71.64% 100.00%
ROE -28.27 % -22.53 % -27.19 % -30.78 % -28.61 % -26.85 % -24.71 % 9.38% QoQ % -25.48% 17.14% 11.66% -7.58% -6.55% -8.66% - Horiz. % 114.41% 91.18% 110.04% 124.56% 115.78% 108.66% 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 10.25 10.44 11.62 9.78 7.63 5.40 3.67 98.20% QoQ % -1.82% -10.15% 18.81% 28.18% 41.30% 47.14% - Horiz. % 279.29% 284.47% 316.62% 266.48% 207.90% 147.14% 100.00%
EPS -1.97 -1.81 -1.84 -2.15 -2.11 -2.10 -2.02 -1.66% QoQ % -8.84% 1.63% 14.42% -1.90% -0.48% -3.96% - Horiz. % 97.52% 89.60% 91.09% 106.44% 104.46% 103.96% 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 10.25 10.44 10.56 8.89 6.94 4.91 3.33 111.46% QoQ % -1.82% -1.14% 18.79% 28.10% 41.34% 47.45% - Horiz. % 307.81% 313.51% 317.12% 266.97% 208.41% 147.45% 100.00%
EPS -1.97 -1.81 -1.67 -1.96 -1.92 -1.91 -1.84 4.65% QoQ % -8.84% -8.38% 14.80% -2.08% -0.52% -3.80% - Horiz. % 107.07% 98.37% 90.76% 106.52% 104.35% 103.80% 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 1.32 1.92 2.41 1.89 2.62 4.72 5.59 -61.76% QoQ % -31.25% -20.33% 27.51% -27.86% -44.49% -15.56% - Horiz. % 23.61% 34.35% 43.11% 33.81% 46.87% 84.44% 100.00%
P/EPS -6.85 -11.04 -15.21 -8.59 -9.47 -12.15 -10.16 -23.09% QoQ % 37.95% 27.42% -77.07% 9.29% 22.06% -19.59% - Horiz. % 67.42% 108.66% 149.70% 84.55% 93.21% 119.59% 100.00%
EY -14.60 -9.06 -6.57 -11.65 -10.56 -8.23 -9.85 29.97% QoQ % -61.15% -37.90% 43.61% -10.32% -28.31% 16.45% - Horiz. % 148.22% 91.98% 66.70% 118.27% 107.21% 83.55% 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 1.02 1.48 1.94 2.91 2.42 4.26 6.96 -72.17% QoQ % -31.08% -23.71% -33.33% 20.25% -43.19% -38.79% - Horiz. % 14.66% 21.26% 27.87% 41.81% 34.77% 61.21% 100.00%
P/EPS -5.33 -8.56 -12.22 -13.23 -8.76 -10.96 -12.63 -43.71% QoQ % 37.73% 29.95% 7.63% -51.03% 20.07% 13.22% - Horiz. % 42.20% 67.78% 96.75% 104.75% 69.36% 86.78% 100.00%
EY -18.77 -11.69 -8.18 -7.56 -11.41 -9.13 -7.92 77.66% QoQ % -60.56% -42.91% -8.20% 33.74% -24.97% -15.28% - Horiz. % 236.99% 147.60% 103.28% 95.45% 144.07% 115.28% 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.
Comment
AB 2019 Qtr 3 - 31.12.2018(Amended).pdf 
