[ASDION] YoY Annualized Quarter Result on 2013-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Revenue 7,974 25,937 2,372 4,822 6,556 9,390 7,438 1.12% YoY % -69.25% 993.48% -50.82% -26.44% -30.18% 26.23% - Horiz. % 107.21% 348.68% 31.89% 64.83% 88.13% 126.23% 100.00%
PBT -4,421 -8 -2,541 -2,638 -2,542 -2,377 -2,738 7.95% YoY % -55,166.66% 99.69% 3.69% -3.78% -6.97% 13.21% - Horiz. % 161.44% 0.29% 92.79% 96.35% 92.84% 86.79% 100.00%
Tax 0 2 0 -9 -1 -26 -58 - YoY % 0.00% 0.00% 0.00% -599.70% 94.87% 55.68% - Horiz. % -0.00% -4.55% -0.00% 15.91% 2.27% 44.32% 100.00%
NP -4,421 -5 -2,541 -2,648 -2,544 -2,403 -2,797 7.59% YoY % -82,805.17% 99.79% 4.03% -4.09% -5.87% 14.10% - Horiz. % 158.06% 0.19% 90.85% 94.66% 90.94% 85.90% 100.00%
NP to SH -4,066 600 -2,540 -2,650 -2,468 -2,252 -2,676 6.92% YoY % -777.78% 123.62% 4.18% -7.40% -9.59% 15.84% - Horiz. % 151.97% -22.42% 94.92% 99.05% 92.23% 84.16% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 12,395 25,942 4,913 7,470 9,100 11,793 10,235 3.11% YoY % -52.22% 428.01% -34.23% -17.90% -22.84% 15.21% - Horiz. % 121.10% 253.45% 48.00% 72.98% 88.90% 115.21% 100.00%
Net Worth 17,045 21,637 24,190 12,686 5,022 11,206 15,923 1.09% YoY % -21.23% -10.55% 90.67% 152.61% -55.19% -29.62% - Horiz. % 107.04% 135.88% 151.91% 79.67% 31.54% 70.38% 100.00%
Dividend 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Net Worth 17,045 21,637 24,190 12,686 5,022 11,206 15,923 1.09% YoY % -21.23% -10.55% 90.67% 152.61% -55.19% -29.62% - Horiz. % 107.04% 135.88% 151.91% 79.67% 31.54% 70.38% 100.00%
NOSH 116,269 116,269 112,721 75,877 66,344 66,430 66,019 9.47% YoY % 0.00% 3.15% 48.56% 14.37% -0.13% 0.62% - Horiz. % 176.11% 176.11% 170.74% 114.93% 100.49% 100.62% 100.00%
Ratio Analysis 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
NP Margin -55.44 % -0.02 % -107.14 % -54.91 % -38.80 % -25.59 % -37.61 % 6.40% YoY % -277,100.00% 99.98% -95.12% -41.52% -51.62% 31.96% - Horiz. % 147.41% 0.05% 284.87% 146.00% 103.16% 68.04% 100.00%
ROE -23.86 % 2.77 % -10.50 % -20.89 % -49.14 % -20.09 % -16.80 % 5.77% YoY % -961.37% 126.38% 49.74% 57.49% -144.60% -19.58% - Horiz. % 142.02% -16.49% 62.50% 124.35% 292.50% 119.58% 100.00%
Per Share 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
RPS 6.86 22.31 2.10 6.36 9.88 14.14 11.27 -7.63% YoY % -69.25% 962.38% -66.98% -35.63% -30.13% 25.47% - Horiz. % 60.87% 197.96% 18.63% 56.43% 87.67% 125.47% 100.00%
EPS -3.49 0.52 -2.25 -3.49 -3.72 -3.39 -4.05 -2.35% YoY % -771.15% 123.11% 35.53% 6.18% -9.73% 16.30% - Horiz. % 86.17% -12.84% 55.56% 86.17% 91.85% 83.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1466 0.1861 0.2146 0.1672 0.0757 0.1687 0.2412 -7.65% YoY % -21.23% -13.28% 28.35% 120.87% -55.13% -30.06% - Horiz. % 60.78% 77.16% 88.97% 69.32% 31.38% 69.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
RPS 6.24 20.28 1.85 3.77 5.13 7.34 5.82 1.12% YoY % -69.23% 996.22% -50.93% -26.51% -30.11% 26.12% - Horiz. % 107.22% 348.45% 31.79% 64.78% 88.14% 126.12% 100.00%
EPS -3.18 0.47 -1.99 -2.07 -1.93 -1.76 -2.09 6.94% YoY % -776.60% 123.62% 3.86% -7.25% -9.66% 15.79% - Horiz. % 152.15% -22.49% 95.22% 99.04% 92.34% 84.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1333 0.1692 0.1891 0.0992 0.0393 0.0876 0.1245 1.10% YoY % -21.22% -10.52% 90.62% 152.42% -55.14% -29.64% - Horiz. % 107.07% 135.90% 151.89% 79.68% 31.57% 70.36% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/09/10 -
Price 0.1950 0.4800 0.4800 0.4050 0.2900 0.4000 0.3000 -
P/RPS 2.84 2.15 22.81 6.37 2.93 2.83 2.66 1.05% YoY % 32.09% -90.57% 258.08% 117.41% 3.53% 6.39% - Horiz. % 106.77% 80.83% 857.52% 239.47% 110.15% 106.39% 100.00%
P/EPS -5.58 93.02 -21.30 -11.59 -7.80 -11.80 -7.40 -4.41% YoY % -106.00% 536.71% -83.78% -48.59% 33.90% -59.46% - Horiz. % 75.41% -1,257.03% 287.84% 156.62% 105.41% 159.46% 100.00%
EY -17.94 1.08 -4.69 -8.63 -12.83 -8.48 -13.51 4.64% YoY % -1,761.11% 123.03% 45.65% 32.74% -51.30% 37.23% - Horiz. % 132.79% -7.99% 34.72% 63.88% 94.97% 62.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.33 2.58 2.24 2.42 3.83 2.37 1.24 1.13% YoY % -48.45% 15.18% -7.44% -36.81% 61.60% 91.13% - Horiz. % 107.26% 208.06% 180.65% 195.16% 308.87% 191.13% 100.00%
Price Multiplier on Announcement Date 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Date 24/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 30/11/10 -
Price 0.2800 0.4550 0.6300 0.4200 0.3150 0.4500 0.3200 -
P/RPS 4.08 2.04 29.94 6.61 3.19 3.18 2.84 5.96% YoY % 100.00% -93.19% 352.95% 107.21% 0.31% 11.97% - Horiz. % 143.66% 71.83% 1,054.23% 232.75% 112.32% 111.97% 100.00%
P/EPS -8.01 88.17 -27.96 -12.02 -8.47 -13.27 -7.89 0.24% YoY % -109.08% 415.34% -132.61% -41.91% 36.17% -68.19% - Horiz. % 101.52% -1,117.49% 354.37% 152.34% 107.35% 168.19% 100.00%
EY -12.49 1.13 -3.58 -8.32 -11.81 -7.53 -12.67 -0.23% YoY % -1,205.31% 131.56% 56.97% 29.55% -56.84% 40.57% - Horiz. % 98.58% -8.92% 28.26% 65.67% 93.21% 59.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.91 2.44 2.94 2.51 4.16 2.67 1.33 5.95% YoY % -21.72% -17.01% 17.13% -39.66% 55.81% 100.75% - Horiz. % 143.61% 183.46% 221.05% 188.72% 312.78% 200.75% 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 3Q 2013 - Financial Result-v2.pdf 
