[ASB] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -71.52%
YoY- -54.04%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 251,292 274,764 259,977 267,440 243,664 262,175 250,748 0.14%
PBT -14,212 2,630 1,913 -10,254 -5,420 -19,327 -3,685 146.13%
Tax -3,780 -5,164 -4,793 -4,194 -3,512 -5,539 -4,158 -6.16%
NP -17,992 -2,534 -2,880 -14,448 -8,932 -24,866 -7,844 74.01%
-
NP to SH -21,292 -4,643 -3,517 -14,600 -8,512 -23,418 -9,594 70.22%
-
Tax Rate - 196.35% 250.55% - - - - -
Total Cost 269,284 277,298 262,857 281,888 252,596 287,041 258,592 2.74%
-
Net Worth 441,808 377,365 352,436 421,035 444,803 441,655 455,403 -2.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 1,410 1,758 2,570 - 2,567 3,426 -
Div Payout % - 0.00% 0.00% 0.00% - 0.00% 0.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 441,808 377,365 352,436 421,035 444,803 441,655 455,403 -2.00%
NOSH 665,374 564,074 527,599 514,084 519,024 513,552 513,999 18.79%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -7.16% -0.92% -1.11% -5.40% -3.67% -9.48% -3.13% -
ROE -4.82% -1.23% -1.00% -3.47% -1.91% -5.30% -2.11% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 37.77 48.71 49.28 52.02 46.95 51.05 48.78 -15.69%
EPS -3.20 -0.82 -0.67 -2.84 -1.64 -4.56 -1.87 43.11%
DPS 0.00 0.25 0.33 0.50 0.00 0.50 0.67 -
NAPS 0.664 0.669 0.668 0.819 0.857 0.86 0.886 -17.50%
Adjusted Per Share Value based on latest NOSH - 517,200
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 9.94 10.86 10.28 10.57 9.63 10.37 9.91 0.20%
EPS -0.84 -0.18 -0.14 -0.58 -0.34 -0.93 -0.38 69.77%
DPS 0.00 0.06 0.07 0.10 0.00 0.10 0.14 -
NAPS 0.1747 0.1492 0.1393 0.1665 0.1759 0.1746 0.1801 -2.01%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.155 0.145 0.215 0.215 0.14 0.14 0.135 -
P/RPS 0.41 0.30 0.44 0.41 0.30 0.27 0.28 28.97%
P/EPS -4.84 -17.62 -32.25 -7.57 -8.54 -3.07 -7.23 -23.49%
EY -20.65 -5.68 -3.10 -13.21 -11.71 -32.57 -13.83 30.66%
DY 0.00 1.72 1.55 2.33 0.00 3.57 4.94 -
P/NAPS 0.23 0.22 0.32 0.26 0.16 0.16 0.15 33.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 26/11/14 27/08/14 28/05/14 28/02/14 29/11/13 -
Price 0.145 0.15 0.17 0.215 0.235 0.145 0.145 -
P/RPS 0.38 0.31 0.34 0.41 0.50 0.28 0.30 17.08%
P/EPS -4.53 -18.22 -25.50 -7.57 -14.33 -3.18 -7.77 -30.23%
EY -22.07 -5.49 -3.92 -13.21 -6.98 -31.45 -12.87 43.31%
DY 0.00 1.67 1.96 2.33 0.00 3.45 4.60 -
P/NAPS 0.22 0.22 0.25 0.26 0.27 0.17 0.16 23.67%

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