Highlights

[ASDION] YoY TTM Result on 2020-06-30 [#3]

Stock [ASDION]: ASDION BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2020
Quarter 30-Jun-2020  [#3]
Profit Trend QoQ -     -38.60%    YoY -     -101.94%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 6,933 13,352 5,197 6,243 22,609 2,532 4,770 5.92%
  YoY % -48.08% 156.92% -16.75% -72.39% 792.93% -46.92% -
  Horiz. % 145.35% 279.92% 108.95% 130.88% 473.98% 53.08% 100.00%
PBT -4,946 -2,154 -5,844 -5,079 1,637 -3,311 -2,634 10.18%
  YoY % -129.62% 63.14% -15.06% -410.26% 149.44% -25.70% -
  Horiz. % 187.78% 81.78% 221.87% 192.82% -62.15% 125.70% 100.00%
Tax -180 -242 -115 2 -2,387 129 94 -
  YoY % 25.62% -110.43% -5,850.00% 100.08% -1,950.39% 37.23% -
  Horiz. % -191.49% -257.45% -122.34% 2.13% -2,539.36% 137.23% 100.00%
NP -5,126 -2,396 -5,959 -5,077 -750 -3,182 -2,540 11.41%
  YoY % -113.94% 59.79% -17.37% -576.93% 76.43% -25.28% -
  Horiz. % 201.81% 94.33% 234.61% 199.88% 29.53% 125.28% 100.00%
NP to SH -4,679 -2,317 -6,385 -4,446 283 -3,295 -2,391 10.88%
  YoY % -101.94% 63.71% -43.61% -1,671.02% 108.59% -37.81% -
  Horiz. % 195.69% 96.91% 267.04% 185.95% -11.84% 137.81% 100.00%
Tax Rate - % - % - % - % 145.82 % - % - % -
  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 12,059 15,748 11,156 11,320 23,359 5,714 7,310 8.00%
  YoY % -23.43% 41.16% -1.45% -51.54% 308.80% -21.83% -
  Horiz. % 164.97% 215.43% 152.61% 154.86% 319.55% 78.17% 100.00%
Net Worth 4,987 10,282 10,371 17,045 21,652 24,017 13,914 -14.60%
  YoY % -51.49% -0.85% -39.15% -21.28% -9.85% 72.61% -
  Horiz. % 35.85% 73.90% 74.54% 122.50% 155.61% 172.61% 100.00%
Dividend
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 4,987 10,282 10,371 17,045 21,652 24,017 13,914 -14.60%
  YoY % -51.49% -0.85% -39.15% -21.28% -9.85% 72.61% -
  Horiz. % 35.85% 73.90% 74.54% 122.50% 155.61% 172.61% 100.00%
NOSH 127,896 127,896 116,269 116,269 116,348 111,917 83,218 6.83%
  YoY % 0.00% 10.00% 0.00% -0.07% 3.96% 34.49% -
  Horiz. % 153.69% 153.69% 139.72% 139.72% 139.81% 134.49% 100.00%
Ratio Analysis
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -73.94 % -17.94 % -114.66 % -81.32 % -3.32 % -125.67 % -53.25 % 5.18%
  YoY % -312.15% 84.35% -41.00% -2,349.40% 97.36% -136.00% -
  Horiz. % 138.85% 33.69% 215.32% 152.71% 6.23% 236.00% 100.00%
ROE -93.81 % -22.53 % -61.56 % -26.08 % 1.31 % -13.72 % -17.18 % 29.84%
  YoY % -316.38% 63.40% -136.04% -2,090.84% 109.55% 20.14% -
  Horiz. % 546.04% 131.14% 358.32% 151.80% -7.63% 79.86% 100.00%
Per Share
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 5.42 10.44 4.47 5.37 19.43 2.26 5.73 -0.85%
  YoY % -48.08% 133.56% -16.76% -72.36% 759.73% -60.56% -
  Horiz. % 94.59% 182.20% 78.01% 93.72% 339.09% 39.44% 100.00%
EPS -3.66 -1.81 -5.49 -3.82 0.24 -2.94 -2.87 3.81%
  YoY % -102.21% 67.03% -43.72% -1,691.67% 108.16% -2.44% -
  Horiz. % 127.53% 63.07% 191.29% 133.10% -8.36% 102.44% 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 0.0390 0.0804 0.0892 0.1466 0.1861 0.2146 0.1672 -20.06%
  YoY % -51.49% -9.87% -39.15% -21.23% -13.28% 28.35% -
  Horiz. % 23.33% 48.09% 53.35% 87.68% 111.30% 128.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,896
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 5.42 10.44 4.06 4.88 17.68 1.98 3.73 5.92%
  YoY % -48.08% 157.14% -16.80% -72.40% 792.93% -46.92% -
  Horiz. % 145.31% 279.89% 108.85% 130.83% 473.99% 53.08% 100.00%
EPS -3.66 -1.81 -4.99 -3.48 0.22 -2.58 -1.87 10.88%
  YoY % -102.21% 63.73% -43.39% -1,681.82% 108.53% -37.97% -
  Horiz. % 195.72% 96.79% 266.84% 186.10% -11.76% 137.97% 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 0.0390 0.0804 0.0811 0.1333 0.1693 0.1878 0.1088 -14.60%
  YoY % -51.49% -0.86% -39.16% -21.26% -9.85% 72.61% -
  Horiz. % 35.85% 73.90% 74.54% 122.52% 155.61% 172.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/20 28/06/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.1150 0.2000 0.1550 0.1950 0.4800 0.4800 0.4050 -
P/RPS 2.12 1.92 3.47 3.63 2.47 21.22 7.07 -16.91%
  YoY % 10.42% -44.67% -4.41% 46.96% -88.36% 200.14% -
  Horiz. % 29.99% 27.16% 49.08% 51.34% 34.94% 300.14% 100.00%
P/EPS -3.14 -11.04 -2.82 -5.10 197.34 -16.30 -14.10 -20.63%
  YoY % 71.56% -291.49% 44.71% -102.58% 1,310.67% -15.60% -
  Horiz. % 22.27% 78.30% 20.00% 36.17% -1,399.57% 115.60% 100.00%
EY -31.81 -9.06 -35.43 -19.61 0.51 -6.13 -7.09 25.97%
  YoY % -251.10% 74.43% -80.67% -3,945.10% 108.32% 13.54% -
  Horiz. % 448.66% 127.79% 499.72% 276.59% -7.19% 86.46% 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 2.95 2.49 1.74 1.33 2.58 2.24 2.42 3.09%
  YoY % 18.47% 43.10% 30.83% -48.45% 15.18% -7.44% -
  Horiz. % 121.90% 102.89% 71.90% 54.96% 106.61% 92.56% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/08/20 30/08/19 26/02/18 24/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.2350 0.1550 0.1550 0.2800 0.4550 0.6300 0.4200 -
P/RPS 4.34 1.48 3.47 5.21 2.34 27.85 7.33 -7.75%
  YoY % 193.24% -57.35% -33.40% 122.65% -91.60% 279.95% -
  Horiz. % 59.21% 20.19% 47.34% 71.08% 31.92% 379.95% 100.00%
P/EPS -6.42 -8.56 -2.82 -7.32 187.06 -21.40 -14.62 -11.89%
  YoY % 25.00% -203.55% 61.48% -103.91% 974.11% -46.37% -
  Horiz. % 43.91% 58.55% 19.29% 50.07% -1,279.48% 146.37% 100.00%
EY -15.57 -11.69 -35.43 -13.66 0.53 -4.67 -6.84 13.49%
  YoY % -33.19% 67.01% -159.37% -2,677.36% 111.35% 31.73% -
  Horiz. % 227.63% 170.91% 517.98% 199.71% -7.75% 68.27% 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 6.03 1.93 1.74 1.91 2.44 2.94 2.51 14.43%
  YoY % 212.44% 10.92% -8.90% -21.72% -17.01% 17.13% -
  Horiz. % 240.24% 76.89% 69.32% 76.10% 97.21% 117.13% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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