[ASB] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 38.93%
YoY- -123.14%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 250,748 250,040 234,484 229,809 223,414 225,336 212,680 11.59%
PBT -3,685 -2,842 -3,044 9,174 11,088 24,262 48,888 -
Tax -4,158 -3,912 -3,324 -3,281 -2,961 -3,014 -3,108 21.39%
NP -7,844 -6,754 -6,368 5,893 8,126 21,248 45,780 -
-
NP to SH -9,594 -9,478 -8,672 -978 -1,601 8,066 23,136 -
-
Tax Rate - - - 35.76% 26.70% 12.42% 6.36% -
Total Cost 258,592 256,794 240,852 223,916 215,288 204,088 166,900 33.86%
-
Net Worth 455,403 456,386 460,958 447,470 447,872 464,560 464,749 -1.34%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,426 5,151 - 2,502 - - - -
Div Payout % 0.00% 0.00% - 0.00% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 455,403 456,386 460,958 447,470 447,872 464,560 464,749 -1.34%
NOSH 513,999 515,108 516,190 500,526 500,416 510,506 507,368 0.86%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -3.13% -2.70% -2.72% 2.56% 3.64% 9.43% 21.53% -
ROE -2.11% -2.08% -1.88% -0.22% -0.36% 1.74% 4.98% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 48.78 48.54 45.43 45.91 44.65 44.14 41.92 10.62%
EPS -1.87 -1.84 -1.68 -0.19 -0.32 1.58 4.56 -
DPS 0.67 1.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.886 0.886 0.893 0.894 0.895 0.91 0.916 -2.19%
Adjusted Per Share Value based on latest NOSH - 495,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.91 9.89 9.27 9.09 8.83 8.91 8.41 11.55%
EPS -0.38 -0.37 -0.34 -0.04 -0.06 0.32 0.91 -
DPS 0.14 0.20 0.00 0.10 0.00 0.00 0.00 -
NAPS 0.1801 0.1804 0.1823 0.1769 0.1771 0.1837 0.1838 -1.34%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.135 0.15 0.13 0.15 0.15 0.17 0.19 -
P/RPS 0.28 0.31 0.29 0.33 0.34 0.39 0.45 -27.09%
P/EPS -7.23 -8.15 -7.74 -76.77 -46.88 10.76 4.17 -
EY -13.83 -12.27 -12.92 -1.30 -2.13 9.29 24.00 -
DY 4.94 6.67 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.15 0.17 0.17 0.19 0.21 -20.07%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 29/05/13 27/02/13 29/11/12 29/08/12 23/05/12 -
Price 0.145 0.14 0.155 0.135 0.16 0.17 0.16 -
P/RPS 0.30 0.29 0.34 0.29 0.36 0.39 0.38 -14.56%
P/EPS -7.77 -7.61 -9.23 -69.09 -50.00 10.76 3.51 -
EY -12.87 -13.14 -10.84 -1.45 -2.00 9.29 28.50 -
DY 4.60 7.14 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 0.16 0.16 0.17 0.15 0.18 0.19 0.17 -3.95%

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