[ASB] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -144.07%
YoY- -2294.48%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 259,977 267,440 243,664 262,175 250,748 250,040 234,484 7.11%
PBT 1,913 -10,254 -5,420 -19,327 -3,685 -2,842 -3,044 -
Tax -4,793 -4,194 -3,512 -5,539 -4,158 -3,912 -3,324 27.60%
NP -2,880 -14,448 -8,932 -24,866 -7,844 -6,754 -6,368 -41.05%
-
NP to SH -3,517 -14,600 -8,512 -23,418 -9,594 -9,478 -8,672 -45.17%
-
Tax Rate 250.55% - - - - - - -
Total Cost 262,857 281,888 252,596 287,041 258,592 256,794 240,852 5.99%
-
Net Worth 352,436 421,035 444,803 441,655 455,403 456,386 460,958 -16.37%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 1,758 2,570 - 2,567 3,426 5,151 - -
Div Payout % 0.00% 0.00% - 0.00% 0.00% 0.00% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 352,436 421,035 444,803 441,655 455,403 456,386 460,958 -16.37%
NOSH 527,599 514,084 519,024 513,552 513,999 515,108 516,190 1.46%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -1.11% -5.40% -3.67% -9.48% -3.13% -2.70% -2.72% -
ROE -1.00% -3.47% -1.91% -5.30% -2.11% -2.08% -1.88% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 49.28 52.02 46.95 51.05 48.78 48.54 45.43 5.56%
EPS -0.67 -2.84 -1.64 -4.56 -1.87 -1.84 -1.68 -45.78%
DPS 0.33 0.50 0.00 0.50 0.67 1.00 0.00 -
NAPS 0.668 0.819 0.857 0.86 0.886 0.886 0.893 -17.58%
Adjusted Per Share Value based on latest NOSH - 513,354
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.28 10.57 9.63 10.37 9.91 9.89 9.27 7.13%
EPS -0.14 -0.58 -0.34 -0.93 -0.38 -0.37 -0.34 -44.62%
DPS 0.07 0.10 0.00 0.10 0.14 0.20 0.00 -
NAPS 0.1393 0.1665 0.1759 0.1746 0.1801 0.1804 0.1823 -16.40%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.215 0.215 0.14 0.14 0.135 0.15 0.13 -
P/RPS 0.44 0.41 0.30 0.27 0.28 0.31 0.29 32.00%
P/EPS -32.25 -7.57 -8.54 -3.07 -7.23 -8.15 -7.74 158.71%
EY -3.10 -13.21 -11.71 -32.57 -13.83 -12.27 -12.92 -61.35%
DY 1.55 2.33 0.00 3.57 4.94 6.67 0.00 -
P/NAPS 0.32 0.26 0.16 0.16 0.15 0.17 0.15 65.64%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 28/02/14 29/11/13 28/08/13 29/05/13 -
Price 0.17 0.215 0.235 0.145 0.145 0.14 0.155 -
P/RPS 0.34 0.41 0.50 0.28 0.30 0.29 0.34 0.00%
P/EPS -25.50 -7.57 -14.33 -3.18 -7.77 -7.61 -9.23 96.76%
EY -3.92 -13.21 -6.98 -31.45 -12.87 -13.14 -10.84 -49.21%
DY 1.96 2.33 0.00 3.45 4.60 7.14 0.00 -
P/NAPS 0.25 0.26 0.27 0.17 0.16 0.16 0.17 29.28%

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