Highlights

[ASDION] YoY TTM Result on 2018-12-31 [#1]

Stock [ASDION]: ASDION BHD
Announcement Date 19-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#1]
Profit Trend QoQ -     -2.04%    YoY -     60.77%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 10,684 11,375 8,164 15,615 9,446 3,934 5,315 11.33%
  YoY % -6.07% 39.33% -47.72% 65.31% 140.11% -25.98% -
  Horiz. % 201.02% 214.02% 153.60% 293.79% 177.72% 74.02% 100.00%
PBT -2,512 -2,213 -7,404 -1,432 -838 -3,315 -2,377 0.85%
  YoY % -13.51% 70.11% -417.04% -70.88% 74.72% -39.46% -
  Horiz. % 105.68% 93.10% 311.49% 60.24% 35.25% 139.46% 100.00%
Tax -372 -50 -108 2 -2,385 119 101 -
  YoY % -644.00% 53.70% -5,500.00% 100.08% -2,104.20% 17.82% -
  Horiz. % -368.32% -49.50% -106.93% 1.98% -2,361.39% 117.82% 100.00%
NP -2,884 -2,263 -7,512 -1,430 -3,223 -3,196 -2,276 3.71%
  YoY % -27.44% 69.87% -425.31% 55.63% -0.84% -40.42% -
  Horiz. % 126.71% 99.43% 330.05% 62.83% 141.61% 140.42% 100.00%
NP to SH -2,851 -2,505 -7,720 -379 -2,867 -3,316 -2,082 4.95%
  YoY % -13.81% 67.55% -1,936.94% 86.78% 13.54% -59.27% -
  Horiz. % 136.94% 120.32% 370.80% 18.20% 137.70% 159.27% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 13,568 13,638 15,676 17,045 12,669 7,130 7,591 9.34%
  YoY % -0.51% -13.00% -8.03% 34.54% 77.69% -6.07% -
  Horiz. % 178.74% 179.66% 206.51% 224.54% 166.90% 93.93% 100.00%
Net Worth 8,121 8,138 11,347 1,928,917 22,538 26,185 8,642 -0.95%
  YoY % -0.21% -28.28% -99.41% 8,458.15% -13.92% 202.97% -
  Horiz. % 93.97% 94.17% 131.30% 22,318.23% 260.78% 302.97% 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 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
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 8,642 -0.95%
  YoY % -0.21% -28.28% -99.41% 8,458.15% -13.92% 202.97% -
  Horiz. % 93.97% 94.17% 131.30% 22,318.23% 260.78% 302.97% 100.00%
NOSH 127,896 116,269 116,269 116,269 112,413 113,111 66,279 10.63%
  YoY % 10.00% 0.00% 0.00% 3.43% -0.62% 70.66% -
  Horiz. % 192.97% 175.42% 175.42% 175.42% 169.61% 170.66% 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 -26.99 % -19.89 % -92.01 % -9.16 % -34.12 % -81.24 % -42.82 % -6.85%
  YoY % -35.70% 78.38% -904.48% 73.15% 58.00% -89.72% -
  Horiz. % 63.03% 46.45% 214.88% 21.39% 79.68% 189.72% 100.00%
ROE -35.10 % -30.78 % -68.03 % -0.02 % -12.72 % -12.66 % -24.09 % 5.96%
  YoY % -14.04% 54.76% -340,050.03% 99.84% -0.47% 47.45% -
  Horiz. % 145.70% 127.77% 282.40% 0.08% 52.80% 52.55% 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 8.35 9.78 7.02 13.43 8.40 3.48 8.02 0.62%
  YoY % -14.62% 39.32% -47.73% 59.88% 141.38% -56.61% -
  Horiz. % 104.11% 121.95% 87.53% 167.46% 104.74% 43.39% 100.00%
EPS -2.23 -2.15 -6.64 -0.33 -2.55 -2.93 -3.14 -5.12%
  YoY % -3.72% 67.62% -1,912.12% 87.06% 12.97% 6.69% -
  Horiz. % 71.02% 68.47% 211.46% 10.51% 81.21% 93.31% 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 8.35 8.89 6.38 12.21 7.39 3.08 4.16 11.30%
  YoY % -6.07% 39.34% -47.75% 65.22% 139.94% -25.96% -
  Horiz. % 200.72% 213.70% 153.37% 293.51% 177.64% 74.04% 100.00%
EPS -2.23 -1.96 -6.04 -0.30 -2.24 -2.59 -1.63 4.93%
  YoY % -13.78% 67.55% -1,913.33% 86.61% 13.51% -58.90% -
  Horiz. % 136.81% 120.25% 370.55% 18.40% 137.42% 158.90% 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 0.0676 -0.96%
  YoY % -0.16% -28.30% -99.41% 8,459.48% -13.92% 202.81% -
  Horiz. % 93.93% 94.08% 131.21% 22,310.36% 260.65% 302.81% 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 1.38 1.89 3.70 2.01 17.37 11.93 3.99 -15.06%
  YoY % -26.98% -48.92% 84.08% -88.43% 45.60% 199.00% -
  Horiz. % 34.59% 47.37% 92.73% 50.38% 435.34% 299.00% 100.00%
P/EPS -5.16 -8.59 -3.92 -82.83 -57.25 -14.16 -10.19 -9.93%
  YoY % 39.93% -119.13% 95.27% -44.68% -304.31% -38.96% -
  Horiz. % 50.64% 84.30% 38.47% 812.86% 561.83% 138.96% 100.00%
EY -19.38 -11.65 -25.54 -1.21 -1.75 -7.06 -9.82 11.01%
  YoY % -66.35% 54.39% -2,010.74% 30.86% 75.21% 28.11% -
  Horiz. % 197.35% 118.64% 260.08% 12.32% 17.82% 71.89% 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 1.08 2.91 2.21 1.49 6.25 10.93 4.80 -20.49%
  YoY % -62.89% 31.67% 48.32% -76.16% -42.82% 127.71% -
  Horiz. % 22.50% 60.62% 46.04% 31.04% 130.21% 227.71% 100.00%
P/EPS -4.04 -13.23 -2.33 -61.36 -20.59 -12.96 -12.26 -15.68%
  YoY % 69.46% -467.81% 96.20% -198.01% -58.87% -5.71% -
  Horiz. % 32.95% 107.91% 19.00% 500.49% 167.94% 105.71% 100.00%
EY -24.77 -7.56 -42.84 -1.63 -4.86 -7.71 -8.16 18.61%
  YoY % -227.65% 82.35% -2,528.22% 66.46% 36.96% 5.51% -
  Horiz. % 303.55% 92.65% 525.00% 19.98% 59.56% 94.49% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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