Highlights

[ASDION] YoY Annualized Quarter Result on 2014-12-31 [#3]

Stock [ASDION]: ASDION BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     -16.73%    YoY -     4.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 4,522 7,974 25,937 2,372 4,822 6,556 9,390 -11.45%
  YoY % -43.29% -69.25% 993.48% -50.82% -26.44% -30.18% -
  Horiz. % 48.16% 84.93% 276.22% 25.26% 51.36% 69.82% 100.00%
PBT -1,944 -4,421 -8 -2,541 -2,638 -2,542 -2,377 -3.29%
  YoY % 56.03% -55,166.66% 99.69% 3.69% -3.78% -6.97% -
  Horiz. % 81.78% 186.00% 0.34% 106.91% 111.01% 106.97% 100.00%
Tax -8 0 2 0 -9 -1 -26 -17.82%
  YoY % 0.00% 0.00% 0.00% 0.00% -599.70% 94.87% -
  Horiz. % 30.77% -0.00% -10.26% -0.00% 35.90% 5.13% 100.00%
NP -1,952 -4,421 -5 -2,541 -2,648 -2,544 -2,403 -3.40%
  YoY % 55.85% -82,805.17% 99.79% 4.03% -4.09% -5.87% -
  Horiz. % 81.23% 183.99% 0.22% 105.76% 110.20% 105.87% 100.00%
NP to SH -1,969 -4,066 600 -2,540 -2,650 -2,468 -2,252 -2.21%
  YoY % 51.57% -777.78% 123.62% 4.18% -7.40% -9.59% -
  Horiz. % 87.45% 180.58% -26.64% 112.79% 117.70% 109.59% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 6,474 12,395 25,942 4,913 7,470 9,100 11,793 -9.50%
  YoY % -47.77% -52.22% 428.01% -34.23% -17.90% -22.84% -
  Horiz. % 54.90% 105.11% 219.98% 41.66% 63.35% 77.16% 100.00%
Net Worth 10,371 17,045 21,637 24,190 12,686 5,022 11,206 -1.28%
  YoY % -39.15% -21.23% -10.55% 90.67% 152.61% -55.19% -
  Horiz. % 92.54% 152.10% 193.08% 215.85% 113.21% 44.81% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 10,371 17,045 21,637 24,190 12,686 5,022 11,206 -1.28%
  YoY % -39.15% -21.23% -10.55% 90.67% 152.61% -55.19% -
  Horiz. % 92.54% 152.10% 193.08% 215.85% 113.21% 44.81% 100.00%
NOSH 116,269 116,269 116,269 112,721 75,877 66,344 66,430 9.77%
  YoY % 0.00% 0.00% 3.15% 48.56% 14.37% -0.13% -
  Horiz. % 175.02% 175.02% 175.02% 169.68% 114.22% 99.87% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -43.16 % -55.44 % -0.02 % -107.14 % -54.91 % -38.80 % -25.59 % 9.09%
  YoY % 22.15% -277,100.00% 99.98% -95.12% -41.52% -51.62% -
  Horiz. % 168.66% 216.65% 0.08% 418.68% 214.58% 151.62% 100.00%
ROE -18.99 % -23.86 % 2.77 % -10.50 % -20.89 % -49.14 % -20.09 % -0.93%
  YoY % 20.41% -961.37% 126.38% 49.74% 57.49% -144.60% -
  Horiz. % 94.52% 118.77% -13.79% 52.26% 103.98% 244.60% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 3.89 6.86 22.31 2.10 6.36 9.88 14.14 -19.34%
  YoY % -43.29% -69.25% 962.38% -66.98% -35.63% -30.13% -
  Horiz. % 27.51% 48.51% 157.78% 14.85% 44.98% 69.87% 100.00%
EPS -1.69 -3.49 0.52 -2.25 -3.49 -3.72 -3.39 -10.94%
  YoY % 51.58% -771.15% 123.11% 35.53% 6.18% -9.73% -
  Horiz. % 49.85% 102.95% -15.34% 66.37% 102.95% 109.73% 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 0.0892 0.1466 0.1861 0.2146 0.1672 0.0757 0.1687 -10.07%
  YoY % -39.15% -21.23% -13.28% 28.35% 120.87% -55.13% -
  Horiz. % 52.87% 86.90% 110.31% 127.21% 99.11% 44.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 3.54 6.24 20.28 1.85 3.77 5.13 7.34 -11.43%
  YoY % -43.27% -69.23% 996.22% -50.93% -26.51% -30.11% -
  Horiz. % 48.23% 85.01% 276.29% 25.20% 51.36% 69.89% 100.00%
EPS -1.54 -3.18 0.47 -1.99 -2.07 -1.93 -1.76 -2.20%
  YoY % 51.57% -776.60% 123.62% 3.86% -7.25% -9.66% -
  Horiz. % 87.50% 180.68% -26.70% 113.07% 117.61% 109.66% 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 0.0811 0.1333 0.1692 0.1891 0.0992 0.0393 0.0876 -1.28%
  YoY % -39.16% -21.22% -10.52% 90.62% 152.42% -55.14% -
  Horiz. % 92.58% 152.17% 193.15% 215.87% 113.24% 44.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.1550 0.1950 0.4800 0.4800 0.4050 0.2900 0.4000 -
P/RPS 3.98 2.84 2.15 22.81 6.37 2.93 2.83 5.84%
  YoY % 40.14% 32.09% -90.57% 258.08% 117.41% 3.53% -
  Horiz. % 140.64% 100.35% 75.97% 806.01% 225.09% 103.53% 100.00%
P/EPS -9.15 -5.58 93.02 -21.30 -11.59 -7.80 -11.80 -4.15%
  YoY % -63.98% -106.00% 536.71% -83.78% -48.59% 33.90% -
  Horiz. % 77.54% 47.29% -788.31% 180.51% 98.22% 66.10% 100.00%
EY -10.93 -17.94 1.08 -4.69 -8.63 -12.83 -8.48 4.32%
  YoY % 39.07% -1,761.11% 123.03% 45.65% 32.74% -51.30% -
  Horiz. % 128.89% 211.56% -12.74% 55.31% 101.77% 151.30% 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 1.74 1.33 2.58 2.24 2.42 3.83 2.37 -5.02%
  YoY % 30.83% -48.45% 15.18% -7.44% -36.81% 61.60% -
  Horiz. % 73.42% 56.12% 108.86% 94.51% 102.11% 161.60% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 24/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.1550 0.2800 0.4550 0.6300 0.4200 0.3150 0.4500 -
P/RPS 3.98 4.08 2.04 29.94 6.61 3.19 3.18 3.81%
  YoY % -2.45% 100.00% -93.19% 352.95% 107.21% 0.31% -
  Horiz. % 125.16% 128.30% 64.15% 941.51% 207.86% 100.31% 100.00%
P/EPS -9.15 -8.01 88.17 -27.96 -12.02 -8.47 -13.27 -6.00%
  YoY % -14.23% -109.08% 415.34% -132.61% -41.91% 36.17% -
  Horiz. % 68.95% 60.36% -664.43% 210.70% 90.58% 63.83% 100.00%
EY -10.93 -12.49 1.13 -3.58 -8.32 -11.81 -7.53 6.40%
  YoY % 12.49% -1,205.31% 131.56% 56.97% 29.55% -56.84% -
  Horiz. % 145.15% 165.87% -15.01% 47.54% 110.49% 156.84% 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 1.74 1.91 2.44 2.94 2.51 4.16 2.67 -6.88%
  YoY % -8.90% -21.72% -17.01% 17.13% -39.66% 55.81% -
  Horiz. % 65.17% 71.54% 91.39% 110.11% 94.01% 155.81% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

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