[ASDION] YoY Cumulative 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- -57.4%
YoY- -7.4%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Revenue 5,981 19,453 1,779 3,617 4,917 9,390 5,579 1.11%
PBT -3,316 -6 -1,906 -1,979 -1,907 -2,377 -2,054 7.95%
Tax 0 2 0 -7 -1 -26 -44 -
NP -3,316 -4 -1,906 -1,986 -1,908 -2,403 -2,098 7.58%
-
NP to SH -3,050 450 -1,905 -1,988 -1,851 -2,252 -2,007 6.91%
-
Tax Rate - - - - - - - -
Total Cost 9,297 19,457 3,685 5,603 6,825 11,793 7,677 3.10%
-
Net Worth 17,045 21,637 24,190 12,686 5,022 11,206 15,923 1.09%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Net Worth 17,045 21,637 24,190 12,686 5,022 11,206 15,923 1.09%
NOSH 116,269 116,269 112,721 75,877 66,344 66,430 66,019 9.46%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
NP Margin -55.44% -0.02% -107.14% -54.91% -38.80% -25.59% -37.61% -
ROE -17.89% 2.08% -7.88% -15.67% -36.86% -20.09% -12.60% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
RPS 5.14 16.73 1.58 4.77 7.41 14.14 8.45 -7.63%
EPS -2.62 0.39 -1.69 -2.62 -2.79 -3.39 -3.04 -2.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1466 0.1861 0.2146 0.1672 0.0757 0.1687 0.2412 -7.64%
Adjusted Per Share Value based on latest NOSH - 83,218
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
RPS 1.17 3.81 0.35 0.71 0.96 1.84 1.09 1.13%
EPS -0.60 0.09 -0.37 -0.39 -0.36 -0.44 -0.39 7.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0334 0.0424 0.0474 0.0248 0.0098 0.0219 0.0312 1.09%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/09/10 -
Price 0.195 0.48 0.48 0.405 0.29 0.40 0.30 -
P/RPS 3.79 2.87 30.41 8.50 3.91 2.83 3.55 1.05%
P/EPS -7.43 124.02 -28.40 -15.46 -10.39 -11.80 -9.87 -4.43%
EY -13.45 0.81 -3.52 -6.47 -9.62 -8.48 -10.13 4.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 2.58 2.24 2.42 3.83 2.37 1.24 1.12%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Date 24/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 30/11/10 -
Price 0.28 0.455 0.63 0.42 0.315 0.45 0.32 -
P/RPS 5.44 2.72 39.92 8.81 4.25 3.18 3.79 5.94%
P/EPS -10.67 117.56 -37.28 -16.03 -11.29 -13.27 -10.53 0.21%
EY -9.37 0.85 -2.68 -6.24 -8.86 -7.53 -9.50 -0.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.44 2.94 2.51 4.16 2.67 1.33 5.95%

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