[ASDION] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[ASDION] ASDION BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -4.94%
YoY- -7.4%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,608 2,540 4,369 4,822 4,712 4,280 5,996 -42.56%
PBT 2,168 -2,024 -3,385 -2,638 -2,554 -2,304 -2,631 -
Tax -4,344 -12 123 -9 -14 0 -1 26387.87%
NP -2,176 -2,036 -3,262 -2,648 -2,568 -2,304 -2,632 -11.90%
-
NP to SH -2,176 -2,036 -3,098 -2,650 -2,526 -2,280 -2,578 -10.67%
-
Tax Rate 200.37% - - - - - - -
Total Cost 4,784 4,576 7,631 7,470 7,280 6,584 8,628 -32.48%
-
Net Worth 25,193 26,185 30,852 12,686 12,637 86 9,009 98.36%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 25,193 26,185 30,852 12,686 12,637 86 9,009 98.36%
NOSH 113,333 113,111 77,811 75,877 71,761 662 66,443 42.71%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -83.44% -80.16% -74.66% -54.91% -54.50% -53.83% -43.90% -
ROE -8.64% -7.78% -10.04% -20.89% -19.99% -2,638.06% -28.61% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.30 2.25 5.61 6.36 6.57 645.76 9.02 -59.75%
EPS -1.92 -1.80 -3.98 -3.49 -3.52 -344.00 -3.88 -37.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2223 0.2315 0.3965 0.1672 0.1761 0.1304 0.1356 38.99%
Adjusted Per Share Value based on latest NOSH - 83,218
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.02 0.99 1.71 1.88 1.84 1.67 2.34 -42.48%
EPS -0.85 -0.80 -1.21 -1.04 -0.99 -0.89 -1.01 -10.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0984 0.1023 0.1206 0.0496 0.0494 0.0003 0.0352 98.31%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.40 0.415 0.405 0.405 0.395 0.32 0.28 -
P/RPS 17.38 18.48 7.21 6.37 6.02 0.05 3.10 215.26%
P/EPS -20.83 -23.06 -10.17 -11.59 -11.22 -0.09 -7.22 102.52%
EY -4.80 -4.34 -9.83 -8.63 -8.91 -1,075.00 -13.86 -50.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.79 1.02 2.42 2.24 2.45 2.06 -8.59%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.35 0.38 0.415 0.42 0.46 0.385 0.31 -
P/RPS 15.21 16.92 7.39 6.61 7.01 0.06 3.44 169.14%
P/EPS -18.23 -21.11 -10.42 -12.02 -13.07 -0.11 -7.99 73.22%
EY -5.49 -4.74 -9.59 -8.32 -7.65 -893.51 -12.52 -42.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.64 1.05 2.51 2.61 2.95 2.29 -22.23%

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