[ASDION] QoQ Quarter Result on 2022-09-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,245 981 1,201 1,525 449 808 1,057 11.56% QoQ % 26.91% -18.32% -21.25% 239.64% -44.43% -23.56% - Horiz. % 117.79% 92.81% 113.62% 144.28% 42.48% 76.44% 100.00%
PBT -278 -105 -394 -660 -290 -3,074 -276 0.48% QoQ % -164.76% 73.35% 40.30% -127.59% 90.57% -1,013.77% - Horiz. % 100.72% 38.04% 142.75% 239.13% 105.07% 1,113.77% 100.00%
Tax 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP -278 -105 -394 -660 -290 -3,074 -276 0.48% QoQ % -164.76% 73.35% 40.30% -127.59% 90.57% -1,013.77% - Horiz. % 100.72% 38.04% 142.75% 239.13% 105.07% 1,113.77% 100.00%
NP to SH -278 -105 -394 -660 -290 -3,074 -276 0.48% QoQ % -164.76% 73.35% 40.30% -127.59% 90.57% -1,013.77% - Horiz. % 100.72% 38.04% 142.75% 239.13% 105.07% 1,113.77% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 1,523 1,086 1,595 2,185 739 3,882 1,333 9.32% QoQ % 40.24% -31.91% -27.00% 195.67% -80.96% 191.22% - Horiz. % 114.25% 81.47% 119.65% 163.92% 55.44% 291.22% 100.00%
Net Worth 28,895 28,381 10,860 11,311 1,194 1,216 15,096 54.34% QoQ % 1.81% 161.33% -3.98% 847.17% -1.85% -91.94% - Horiz. % 191.40% 188.00% 71.94% 74.93% 7.91% 8.06% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 28,895 28,381 10,860 11,311 1,194 1,216 15,096 54.34% QoQ % 1.81% 161.33% -3.98% 847.17% -1.85% -91.94% - Horiz. % 191.40% 188.00% 71.94% 74.93% 7.91% 8.06% 100.00%
NOSH 447,297 422,347 225,325 225,325 225,325 225,325 225,323 58.15% QoQ % 5.91% 87.44% 0.00% 0.00% 0.00% 0.00% - Horiz. % 198.51% 187.44% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -22.33 % -10.70 % -32.81 % -43.28 % -64.59 % -380.45 % -26.11 % -9.93% QoQ % -108.69% 67.39% 24.19% 32.99% 83.02% -1,357.10% - Horiz. % 85.52% 40.98% 125.66% 165.76% 247.38% 1,457.10% 100.00%
ROE -0.96 % -0.37 % -3.63 % -5.83 % -24.28 % -252.64 % -1.83 % -35.03% QoQ % -159.46% 89.81% 37.74% 75.99% 90.39% -13,705.46% - Horiz. % 52.46% 20.22% 198.36% 318.58% 1,326.78% 13,805.46% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.28 0.23 0.53 0.68 0.20 0.36 0.47 -29.27% QoQ % 21.74% -56.60% -22.06% 240.00% -44.44% -23.40% - Horiz. % 59.57% 48.94% 112.77% 144.68% 42.55% 76.60% 100.00%
EPS -0.06 -0.02 -0.17 -0.29 -0.13 -1.36 -0.12 -37.08% QoQ % -200.00% 88.24% 41.38% -123.08% 90.44% -1,033.33% - Horiz. % 50.00% 16.67% 141.67% 241.67% 108.33% 1,133.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0646 0.0672 0.0482 0.0502 0.0053 0.0054 0.0670 -2.41% QoQ % -3.87% 39.42% -3.98% 847.17% -1.85% -91.94% - Horiz. % 96.42% 100.30% 71.94% 74.93% 7.91% 8.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 510,688 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.24 0.19 0.24 0.30 0.09 0.16 0.21 9.34% QoQ % 26.32% -20.83% -20.00% 233.33% -43.75% -23.81% - Horiz. % 114.29% 90.48% 114.29% 142.86% 42.86% 76.19% 100.00%
EPS -0.05 -0.02 -0.08 -0.13 -0.06 -0.60 -0.05 - QoQ % -150.00% 75.00% 38.46% -116.67% 90.00% -1,100.00% - Horiz. % 100.00% 40.00% 160.00% 260.00% 120.00% 1,200.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0566 0.0556 0.0213 0.0221 0.0023 0.0024 0.0296 54.24% QoQ % 1.80% 161.03% -3.62% 860.87% -4.17% -91.89% - Horiz. % 191.22% 187.84% 71.96% 74.66% 7.77% 8.11% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.0300 0.0400 0.0950 0.0650 0.0800 0.0900 0.1050 -
P/RPS 10.78 17.22 17.82 9.60 40.15 25.10 22.38 -38.63% QoQ % -37.40% -3.37% 85.62% -76.09% 59.96% 12.15% - Horiz. % 48.17% 76.94% 79.62% 42.90% 179.40% 112.15% 100.00%
P/EPS -48.27 -160.89 -54.33 -22.19 -62.16 -6.60 -85.72 -31.88% QoQ % 70.00% -196.13% -144.84% 64.30% -841.82% 92.30% - Horiz. % 56.31% 187.69% 63.38% 25.89% 72.52% 7.70% 100.00%
EY -2.07 -0.62 -1.84 -4.51 -1.61 -15.16 -1.17 46.43% QoQ % -233.87% 66.30% 59.20% -180.12% 89.38% -1,195.73% - Horiz. % 176.92% 52.99% 157.26% 385.47% 137.61% 1,295.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.46 0.60 1.97 1.29 15.09 16.67 1.57 -55.99% QoQ % -23.33% -69.54% 52.71% -91.45% -9.48% 961.78% - Horiz. % 29.30% 38.22% 125.48% 82.17% 961.15% 1,061.78% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 - 28/02/23 30/11/22 29/08/22 31/05/22 28/02/22 -
Price 0.0250 0.0250 0.0700 0.0800 0.0800 0.0900 0.0850 -
P/RPS 8.98 10.76 13.13 11.82 40.15 25.10 18.12 -37.46% QoQ % -16.54% -18.05% 11.08% -70.56% 59.96% 38.52% - Horiz. % 49.56% 59.38% 72.46% 65.23% 221.58% 138.52% 100.00%
P/EPS -40.22 -100.56 -40.03 -27.31 -62.16 -6.60 -69.39 -30.55% QoQ % 60.00% -151.21% -46.58% 56.06% -841.82% 90.49% - Horiz. % 57.96% 144.92% 57.69% 39.36% 89.58% 9.51% 100.00%
EY -2.49 -0.99 -2.50 -3.66 -1.61 -15.16 -1.44 44.21% QoQ % -151.52% 60.40% 31.69% -127.33% 89.38% -952.78% - Horiz. % 172.92% 68.75% 173.61% 254.17% 111.81% 1,052.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.39 0.37 1.45 1.59 15.09 16.67 1.27 -54.58% QoQ % 5.41% -74.48% -8.81% -89.46% -9.48% 1,212.60% - Horiz. % 30.71% 29.13% 114.17% 125.20% 1,188.19% 1,312.60% 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.
Comment