[ASDION] YoY Quarter Result on 2019-09-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 317 3,464 869 1,804 261 3,156 753 -12.45% YoY % -90.85% 298.62% -51.83% 591.19% -91.73% 319.12% - Horiz. % 42.10% 460.03% 115.41% 239.58% 34.66% 419.12% 100.00%
PBT 930 -181 -902 -4,436 -1,763 -522 -1,406 - YoY % 613.81% 79.93% 79.67% -151.62% -237.74% 62.87% - Horiz. % -66.15% 12.87% 64.15% 315.50% 125.39% 37.13% 100.00%
Tax 49 -180 0 -1 -93 -224 130 -13.93% YoY % 127.22% 0.00% 0.00% 98.92% 58.48% -272.31% - Horiz. % 37.69% -138.46% 0.00% -0.77% -71.54% -172.31% 100.00%
NP 979 -361 -902 -4,437 -1,856 -746 -1,276 - YoY % 371.19% 59.98% 79.67% -139.06% -148.79% 41.54% - Horiz. % -76.72% 28.29% 70.69% 347.73% 145.45% 58.46% 100.00%
NP to SH -812 -815 -870 -4,442 -1,396 -167 -1,390 -7.93% YoY % 0.37% 6.32% 80.41% -218.19% -735.93% 87.99% - Horiz. % 58.42% 58.63% 62.59% 319.57% 100.43% 12.01% 100.00%
Tax Rate -5.27 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost -662 3,825 1,771 6,241 2,117 3,902 2,029 - YoY % -117.31% 115.98% -71.62% 194.80% -45.75% 92.31% - Horiz. % -32.63% 188.52% 87.28% 307.59% 104.34% 192.31% 100.00%
Net Worth 4,207 8,914 9,499 11,847 2,033,560 2,355,671 19,384 -20.92% YoY % -52.80% -6.16% -19.82% -99.42% -13.67% 12,052.26% - Horiz. % 21.71% 45.99% 49.00% 61.12% 10,490.58% 12,152.26% 100.00%
Dividend 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 4,207 8,914 9,499 11,847 2,033,560 2,355,671 19,384 -20.92% YoY % -52.80% -6.16% -19.82% -99.42% -13.67% 12,052.26% - Horiz. % 21.71% 45.99% 49.00% 61.12% 10,490.58% 12,152.26% 100.00%
NOSH 127,896 127,896 116,269 116,269 116,269 112,873 83,734 6.73% YoY % 0.00% 10.00% 0.00% 0.00% 3.01% 34.80% - Horiz. % 152.74% 152.74% 138.85% 138.85% 138.85% 134.80% 100.00%
Ratio Analysis 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 308.83 % -10.42 % -103.80 % -245.95 % -711.11 % -23.64 % -169.46 % - YoY % 3,063.82% 89.96% 57.80% 65.41% -2,908.08% 86.05% - Horiz. % -182.24% 6.15% 61.25% 145.14% 419.63% 13.95% 100.00%
ROE -19.30 % -9.14 % -9.16 % -37.49 % -0.07 % -0.01 % -7.17 % 16.44% YoY % -111.16% 0.22% 75.57% -53,457.15% -600.00% 99.86% - Horiz. % 269.18% 127.48% 127.75% 522.87% 0.98% 0.14% 100.00%
Per Share 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 0.25 2.71 0.75 1.55 0.22 2.80 0.90 -17.87% YoY % -90.77% 261.33% -51.61% 604.55% -92.14% 211.11% - Horiz. % 27.78% 301.11% 83.33% 172.22% 24.44% 311.11% 100.00%
EPS -0.64 -0.64 -0.75 -3.82 -1.20 -0.15 -1.66 -13.63% YoY % 0.00% 14.67% 80.37% -218.33% -700.00% 90.96% - Horiz. % 38.55% 38.55% 45.18% 230.12% 72.29% 9.04% 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 0.0329 0.0697 0.0817 0.1019 17.4900 20.8700 0.2315 -25.91% YoY % -52.80% -14.69% -19.82% -99.42% -16.20% 8,915.12% - Horiz. % 14.21% 30.11% 35.29% 44.02% 7,555.08% 9,015.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 0.25 2.71 0.68 1.41 0.20 2.47 0.59 -12.36% YoY % -90.77% 298.53% -51.77% 605.00% -91.90% 318.64% - Horiz. % 42.37% 459.32% 115.25% 238.98% 33.90% 418.64% 100.00%
EPS -0.64 -0.64 -0.68 -3.47 -1.09 -0.13 -1.09 -7.86% YoY % 0.00% 5.88% 80.40% -218.35% -738.46% 88.07% - Horiz. % 58.72% 58.72% 62.39% 318.35% 100.00% 11.93% 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 0.0329 0.0697 0.0743 0.0926 15.9000 18.4185 0.1516 -20.93% YoY % -52.80% -6.19% -19.76% -99.42% -13.67% 12,049.41% - Horiz. % 21.70% 45.98% 49.01% 61.08% 10,488.13% 12,149.41% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/09/20 30/09/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.2000 0.1350 0.2050 0.4500 0.3450 0.5900 0.4050 -
P/RPS 80.69 4.98 27.43 29.00 153.69 21.10 45.04 9.37% YoY % 1,520.28% -81.84% -5.41% -81.13% 628.39% -53.15% - Horiz. % 179.15% 11.06% 60.90% 64.39% 341.23% 46.85% 100.00%
P/EPS -31.50 -21.19 -27.40 -11.78 -28.73 -398.77 -24.40 4.00% YoY % -48.66% 22.66% -132.60% 59.00% 92.80% -1,534.30% - Horiz. % 129.10% 86.84% 112.30% 48.28% 117.75% 1,634.30% 100.00%
EY -3.17 -4.72 -3.65 -8.49 -3.48 -0.25 -4.10 -3.88% YoY % 32.84% -29.32% 57.01% -143.97% -1,292.00% 93.90% - Horiz. % 77.32% 115.12% 89.02% 207.07% 84.88% 6.10% 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 6.08 1.94 2.51 4.42 0.02 0.03 1.75 21.09% YoY % 213.40% -22.71% -43.21% 22,000.00% -33.33% -98.29% - Horiz. % 347.43% 110.86% 143.43% 252.57% 1.14% 1.71% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/11/20 02/12/19 25/05/18 31/05/17 31/05/16 29/05/15 30/05/14 -
Price 0.1950 0.1050 0.2550 0.2600 0.2750 0.9950 0.4150 -
P/RPS 78.67 3.88 34.12 16.76 122.51 35.59 46.15 8.54% YoY % 1,927.58% -88.63% 103.58% -86.32% 244.23% -22.88% - Horiz. % 170.47% 8.41% 73.93% 36.32% 265.46% 77.12% 100.00%
P/EPS -30.71 -16.48 -34.08 -6.81 -22.90 -672.51 -25.00 3.21% YoY % -86.35% 51.64% -400.44% 70.26% 96.59% -2,590.04% - Horiz. % 122.84% 65.92% 136.32% 27.24% 91.60% 2,690.04% 100.00%
EY -3.26 -6.07 -2.93 -14.69 -4.37 -0.15 -4.00 -3.09% YoY % 46.29% -107.17% 80.05% -236.16% -2,813.33% 96.25% - Horiz. % 81.50% 151.75% 73.25% 367.25% 109.25% 3.75% 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 5.93 1.51 3.12 2.55 0.02 0.05 1.79 20.21% YoY % 292.72% -51.60% 22.35% 12,650.00% -60.00% -97.21% - Horiz. % 331.28% 84.36% 174.30% 142.46% 1.12% 2.79% 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 Q6 -30.09.2019.pdf 
