[ASDION] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[ASDION] ASDION BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -6.88%
YoY- 13.86%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 20,584 4,935 2,372 2,608 2,540 4,369 4,822 163.84%
PBT 4,332 -2,427 -2,541 2,168 -2,024 -3,385 -2,638 -
Tax -8,652 -224 0 -4,344 -12 123 -9 9763.83%
NP -4,320 -2,651 -2,541 -2,176 -2,036 -3,262 -2,648 38.70%
-
NP to SH -5,216 -2,072 -2,540 -2,176 -2,036 -3,098 -2,650 57.25%
-
Tax Rate 199.72% - - 200.37% - - - -
Total Cost 24,904 7,586 4,913 4,784 4,576 7,631 7,470 123.66%
-
Net Worth 22,538 2,354,111 24,190 25,193 26,185 30,852 12,686 46.84%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 22,538 2,354,111 24,190 25,193 26,185 30,852 12,686 46.84%
NOSH 112,413 112,798 112,721 113,333 113,111 77,811 75,877 30.05%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -20.99% -53.72% -107.14% -83.44% -80.16% -74.66% -54.91% -
ROE -23.14% -0.09% -10.50% -8.64% -7.78% -10.04% -20.89% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.31 4.38 2.10 2.30 2.25 5.61 6.36 102.76%
EPS -4.64 -1.84 -2.25 -1.92 -1.80 -3.98 -3.49 20.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2005 20.87 0.2146 0.2223 0.2315 0.3965 0.1672 12.90%
Adjusted Per Share Value based on latest NOSH - 113,529
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.03 0.97 0.46 0.51 0.50 0.86 0.94 164.61%
EPS -1.02 -0.41 -0.50 -0.43 -0.40 -0.61 -0.52 56.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0441 4.6097 0.0474 0.0493 0.0513 0.0604 0.0248 46.93%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.46 0.59 0.48 0.40 0.415 0.405 0.405 -
P/RPS 7.97 13.49 22.81 17.38 18.48 7.21 6.37 16.16%
P/EPS -31.47 -32.12 -21.30 -20.83 -23.06 -10.17 -11.59 94.98%
EY -3.18 -3.11 -4.69 -4.80 -4.34 -9.83 -8.63 -48.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.28 0.03 2.24 1.80 1.79 1.02 2.42 108.81%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 01/09/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.525 0.995 0.63 0.35 0.38 0.415 0.42 -
P/RPS 2.87 22.74 29.94 15.21 16.92 7.39 6.61 -42.74%
P/EPS -11.31 -54.17 -27.96 -18.23 -21.11 -10.42 -12.02 -3.98%
EY -8.84 -1.85 -3.58 -5.49 -4.74 -9.59 -8.32 4.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 0.05 2.94 1.57 1.64 1.05 2.51 2.90%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment