[ASDION] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[ASDION] ASDION BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -40.92%
YoY- 41.54%
Quarter Report
Latest QR
Upcoming QR
ASDION's Result
ASDION's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Revenue 14,337 3,318 4,692 3,735 2,141 7,063 5,182 17.66%
PBT 4,858 -3,191 -2,748 -1,091 -1,645 -3,156 5,093 -0.75%
Tax -2,383 125 93 0 -32 -69 -33 98.22%
NP 2,475 -3,066 -2,655 -1,091 -1,677 -3,225 5,060 -10.80%
-
NP to SH 2,875 -3,202 -2,471 -1,047 -1,791 -3,079 4,223 -5.96%
-
Tax Rate 49.05% - - - - - 0.65% -
Total Cost 11,862 6,384 7,347 4,826 3,818 10,288 122 107.87%
-
Net Worth 0 25,237 13,559 5,795 0 17,070 19,243 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Net Worth 0 25,237 13,559 5,795 0 17,070 19,243 -
NOSH 116,269 113,529 77,000 66,086 66,448 66,166 65,968 9.48%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
NP Margin 17.26% -92.41% -56.59% -29.21% -78.33% -45.66% 97.65% -
ROE 0.00% -12.69% -18.22% -18.06% 0.00% -18.04% 21.95% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
RPS 12.33 2.92 6.09 5.65 3.22 10.67 7.86 7.46%
EPS 2.47 -2.82 -3.21 -1.58 -2.70 -4.65 6.40 -14.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2223 0.1761 0.0877 0.00 0.258 0.2917 -
Adjusted Per Share Value based on latest NOSH - 66,086
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
RPS 2.81 0.65 0.92 0.73 0.42 1.38 1.01 17.77%
EPS 0.56 -0.63 -0.48 -0.21 -0.35 -0.60 0.83 -6.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0494 0.0266 0.0113 0.00 0.0334 0.0377 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 -
Price 0.40 0.40 0.395 0.31 0.315 0.31 0.37 -
P/RPS 3.24 13.69 6.48 5.49 9.78 2.90 4.71 -5.80%
P/EPS 16.18 -14.18 -12.31 -19.57 -11.69 -6.66 5.78 17.88%
EY 6.18 -7.05 -8.12 -5.11 -8.56 -15.01 17.30 -15.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.80 2.24 3.53 0.00 1.20 1.27 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Date 27/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/08/10 27/08/09 -
Price 0.385 0.35 0.46 0.29 0.24 0.28 0.31 -
P/RPS 3.12 11.98 7.55 5.13 7.45 2.62 3.95 -3.70%
P/EPS 15.57 -12.41 -14.33 -18.30 -8.90 -6.02 4.84 20.53%
EY 6.42 -8.06 -6.98 -5.46 -11.23 -16.62 20.65 -17.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.57 2.61 3.31 0.00 1.09 1.06 -

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