[ASB] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -24.33%
YoY- -23.55%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 263,252 265,923 235,986 235,276 244,196 276,775 248,160 4.01%
PBT -8,616 8,359 257 -3,306 -400 7,655 2,482 -
Tax -5,820 -4,609 -5,010 -4,848 -5,488 1,084 -5,238 7.28%
NP -14,436 3,750 -4,753 -8,154 -5,888 8,739 -2,756 201.91%
-
NP to SH -15,976 -664 -8,313 -11,364 -9,140 -2,438 -6,008 92.05%
-
Tax Rate - 55.14% 1,949.42% - - -14.16% 211.04% -
Total Cost 277,688 262,173 240,739 243,430 250,084 268,036 250,916 6.99%
-
Net Worth 388,070 432,979 433,768 437,179 451,623 450,033 432,962 -7.04%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 1,693 2,234 3,342 - 1,669 2,213 -
Div Payout % - 0.00% 0.00% 0.00% - 0.00% 0.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 388,070 432,979 433,768 437,179 451,623 450,033 432,962 -7.04%
NOSH 929,194 677,775 670,430 668,470 672,058 667,704 664,052 25.12%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -5.48% 1.41% -2.01% -3.47% -2.41% 3.16% -1.11% -
ROE -4.12% -0.15% -1.92% -2.60% -2.02% -0.54% -1.39% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 31.14 39.25 35.20 35.20 36.34 41.45 37.37 -11.45%
EPS -1.88 -0.10 -1.24 -1.70 -1.36 -0.37 -0.91 62.28%
DPS 0.00 0.25 0.33 0.50 0.00 0.25 0.33 -
NAPS 0.459 0.639 0.647 0.654 0.672 0.674 0.652 -20.88%
Adjusted Per Share Value based on latest NOSH - 666,078
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 10.37 10.47 9.29 9.26 9.62 10.90 9.77 4.05%
EPS -0.63 -0.03 -0.33 -0.45 -0.36 -0.10 -0.24 90.40%
DPS 0.00 0.07 0.09 0.13 0.00 0.07 0.09 -
NAPS 0.1528 0.1705 0.1708 0.1721 0.1778 0.1772 0.1705 -7.05%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.135 0.145 0.145 0.155 0.155 0.11 0.11 -
P/RPS 0.43 0.37 0.41 0.44 0.43 0.27 0.29 30.06%
P/EPS -7.14 -147.97 -11.69 -9.12 -11.40 -30.13 -12.16 -29.90%
EY -14.00 -0.68 -8.55 -10.97 -8.77 -3.32 -8.22 42.66%
DY 0.00 1.72 2.30 3.23 0.00 2.27 3.03 -
P/NAPS 0.29 0.23 0.22 0.24 0.23 0.16 0.17 42.81%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 22/11/17 28/08/17 24/05/17 27/02/17 23/11/16 -
Price 0.14 0.125 0.14 0.155 0.185 0.12 0.105 -
P/RPS 0.45 0.32 0.40 0.44 0.51 0.29 0.28 37.24%
P/EPS -7.41 -127.56 -11.29 -9.12 -13.60 -32.86 -11.61 -25.89%
EY -13.50 -0.78 -8.86 -10.97 -7.35 -3.04 -8.62 34.89%
DY 0.00 2.00 2.38 3.23 0.00 2.08 3.17 -
P/NAPS 0.31 0.20 0.22 0.24 0.28 0.18 0.16 55.47%

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