[ASDION] YoY Cumulative Quarter Result on 2018-12-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 929 10,564 1,425 1,047 5,146 635 1,070 -2.15% YoY % -91.21% 641.33% 36.10% -79.65% 710.39% -40.65% - Horiz. % 86.82% 987.29% 133.18% 97.85% 480.93% 59.35% 100.00%
PBT -798 -1,244 -446 -745 1,083 -506 -576 5.14% YoY % 35.85% -178.92% 40.13% -168.79% 314.03% 12.15% - Horiz. % 138.54% 215.97% 77.43% 129.34% -188.02% 87.85% 100.00%
Tax 0 -51 -106 95 -2,163 -3 0 - YoY % 0.00% 51.89% -211.58% 104.39% -72,000.00% 0.00% - Horiz. % -0.00% 1,700.00% 3,533.33% -3,166.67% 72,100.00% 100.00% -
NP -798 -1,295 -552 -650 -1,080 -509 -576 5.14% YoY % 38.38% -134.60% 15.08% 39.81% -112.18% 11.63% - Horiz. % 138.54% 224.83% 95.83% 112.85% 187.50% 88.37% 100.00%
NP to SH -761 -1,661 -499 -737 -1,304 -509 -570 4.54% YoY % 54.18% -232.87% 32.29% 43.48% -156.19% 10.70% - Horiz. % 133.51% 291.40% 87.54% 129.30% 228.77% 89.30% 100.00%
Tax Rate - % - % - % - % 199.72 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 1,727 11,859 1,977 1,697 6,226 1,144 1,646 0.74% YoY % -85.44% 499.85% 16.50% -72.74% 444.23% -30.50% - Horiz. % 104.92% 720.47% 120.11% 103.10% 378.25% 69.50% 100.00%
Net Worth 8,121 8,138 11,347 1,928,917 22,538 26,185 86 101.01% YoY % -0.21% -28.28% -99.41% 8,458.15% -13.92% 30,197.50% - Horiz. % 9,396.89% 9,417.07% 13,130.09% 2,231,846.00% 26,078.62% 30,297.50% 100.00%
Dividend 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 8,121 8,138 11,347 1,928,917 22,538 26,185 86 101.01% YoY % -0.21% -28.28% -99.41% 8,458.15% -13.92% 30,197.50% - Horiz. % 9,396.89% 9,417.07% 13,130.09% 2,231,846.00% 26,078.62% 30,297.50% 100.00%
NOSH 127,896 116,269 116,269 116,269 112,413 113,111 662 124.51% YoY % 10.00% 0.00% 0.00% 3.43% -0.62% 16,965.91% - Horiz. % 19,296.73% 17,542.49% 17,542.49% 17,542.49% 16,960.70% 17,065.91% 100.00%
Ratio Analysis 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -85.90 % -12.26 % -38.74 % -62.08 % -20.99 % -80.16 % -53.83 % 7.45% YoY % -600.65% 68.35% 37.60% -195.76% 73.81% -48.91% - Horiz. % 159.58% 22.78% 71.97% 115.33% 38.99% 148.91% 100.00%
ROE -9.37 % -20.41 % -4.40 % -0.04 % -5.79 % -1.94 % -659.52 % -47.99% YoY % 54.09% -363.86% -10,900.00% 99.31% -198.45% 99.71% - Horiz. % 1.42% 3.09% 0.67% 0.01% 0.88% 0.29% 100.00%
Per Share 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 0.73 9.09 1.23 0.90 4.58 0.56 161.44 -56.38% YoY % -91.97% 639.02% 36.67% -80.35% 717.86% -99.65% - Horiz. % 0.45% 5.63% 0.76% 0.56% 2.84% 0.35% 100.00%
EPS -0.59 -1.43 -0.43 -0.63 -1.16 -0.45 -86.00 -53.50% YoY % 58.74% -232.56% 31.75% 45.69% -157.78% 99.48% - Horiz. % 0.69% 1.66% 0.50% 0.73% 1.35% 0.52% 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 0.0635 0.0700 0.0976 16.5900 0.2005 0.2315 0.1304 -10.47% YoY % -9.29% -28.28% -99.41% 8,174.31% -13.39% 77.53% - Horiz. % 48.70% 53.68% 74.85% 12,722.39% 153.76% 177.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 0.73 8.26 1.11 0.82 4.02 0.50 0.84 -2.13% YoY % -91.16% 644.14% 35.37% -79.60% 704.00% -40.48% - Horiz. % 86.90% 983.33% 132.14% 97.62% 478.57% 59.52% 100.00%
EPS -0.59 -1.30 -0.39 -0.58 -1.02 -0.40 -0.45 4.25% YoY % 54.62% -233.33% 32.76% 43.14% -155.00% 11.11% - Horiz. % 131.11% 288.89% 86.67% 128.89% 226.67% 88.89% 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 0.0635 0.0636 0.0887 15.0818 0.1762 0.2047 0.0007 99.92% YoY % -0.16% -28.30% -99.41% 8,459.48% -13.92% 29,142.86% - Horiz. % 9,071.43% 9,085.72% 12,671.43% 2,154,543.00% 25,171.43% 29,242.86% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.1150 0.1850 0.2600 0.2700 1.4600 0.4150 0.3200 -
P/RPS 15.83 2.04 21.21 29.98 31.89 73.92 0.20 95.78% YoY % 675.98% -90.38% -29.25% -5.99% -56.86% 36,860.00% - Horiz. % 7,915.00% 1,020.00% 10,605.00% 14,990.00% 15,945.00% 36,960.00% 100.00%
P/EPS -19.33 -12.95 -60.58 -42.60 -125.86 -92.22 -0.37 83.67% YoY % -49.27% 78.62% -42.21% 66.15% -36.48% -24,824.32% - Horiz. % 5,224.32% 3,500.00% 16,372.97% 11,513.51% 34,016.22% 24,924.32% 100.00%
EY -5.17 -7.72 -1.65 -2.35 -0.79 -1.08 -268.75 -45.51% YoY % 33.03% -367.88% 29.79% -197.47% 26.85% 99.60% - Horiz. % 1.92% 2.87% 0.61% 0.87% 0.29% 0.40% 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 1.81 2.64 2.66 0.02 7.28 1.79 2.45 -4.55% YoY % -31.44% -0.75% 13,200.00% -99.73% 306.70% -26.94% - Horiz. % 73.88% 107.76% 108.57% 0.82% 297.14% 73.06% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/02/20 19/03/19 29/08/17 29/08/16 01/09/15 29/08/14 30/08/13 -
Price 0.0900 0.2850 0.1550 0.2000 0.5250 0.3800 0.3850 -
P/RPS 12.39 3.14 12.65 22.21 11.47 67.69 0.24 83.33% YoY % 294.59% -75.18% -43.04% 93.64% -83.06% 28,104.17% - Horiz. % 5,162.50% 1,308.33% 5,270.83% 9,254.17% 4,779.17% 28,204.17% 100.00%
P/EPS -15.13 -19.95 -36.12 -31.55 -45.26 -84.44 -0.45 71.64% YoY % 24.16% 44.77% -14.48% 30.29% 46.40% -18,664.45% - Horiz. % 3,362.22% 4,433.33% 8,026.67% 7,011.11% 10,057.78% 18,764.45% 100.00%
EY -6.61 -5.01 -2.77 -3.17 -2.21 -1.18 -223.38 -41.78% YoY % -31.94% -80.87% 12.62% -43.44% -87.29% 99.47% - Horiz. % 2.96% 2.24% 1.24% 1.42% 0.99% 0.53% 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 1.42 4.07 1.59 0.01 2.62 1.64 2.95 -10.63% YoY % -65.11% 155.97% 15,800.00% -99.62% 59.76% -44.41% - Horiz. % 48.14% 137.97% 53.90% 0.34% 88.81% 55.59% 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 
