[ASB] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -786.71%
YoY- -137.48%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 262,175 250,748 250,040 234,484 229,809 223,414 225,336 10.59%
PBT -19,327 -3,685 -2,842 -3,044 9,174 11,088 24,262 -
Tax -5,539 -4,158 -3,912 -3,324 -3,281 -2,961 -3,014 49.86%
NP -24,866 -7,844 -6,754 -6,368 5,893 8,126 21,248 -
-
NP to SH -23,418 -9,594 -9,478 -8,672 -978 -1,601 8,066 -
-
Tax Rate - - - - 35.76% 26.70% 12.42% -
Total Cost 287,041 258,592 256,794 240,852 223,916 215,288 204,088 25.45%
-
Net Worth 441,655 455,403 456,386 460,958 447,470 447,872 464,560 -3.30%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,567 3,426 5,151 - 2,502 - - -
Div Payout % 0.00% 0.00% 0.00% - 0.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 441,655 455,403 456,386 460,958 447,470 447,872 464,560 -3.30%
NOSH 513,552 513,999 515,108 516,190 500,526 500,416 510,506 0.39%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -9.48% -3.13% -2.70% -2.72% 2.56% 3.64% 9.43% -
ROE -5.30% -2.11% -2.08% -1.88% -0.22% -0.36% 1.74% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 51.05 48.78 48.54 45.43 45.91 44.65 44.14 10.15%
EPS -4.56 -1.87 -1.84 -1.68 -0.19 -0.32 1.58 -
DPS 0.50 0.67 1.00 0.00 0.50 0.00 0.00 -
NAPS 0.86 0.886 0.886 0.893 0.894 0.895 0.91 -3.68%
Adjusted Per Share Value based on latest NOSH - 516,190
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.37 9.91 9.89 9.27 9.09 8.83 8.91 10.61%
EPS -0.93 -0.38 -0.37 -0.34 -0.04 -0.06 0.32 -
DPS 0.10 0.14 0.20 0.00 0.10 0.00 0.00 -
NAPS 0.1746 0.1801 0.1804 0.1823 0.1769 0.1771 0.1837 -3.32%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.14 0.135 0.15 0.13 0.15 0.15 0.17 -
P/RPS 0.27 0.28 0.31 0.29 0.33 0.34 0.39 -21.68%
P/EPS -3.07 -7.23 -8.15 -7.74 -76.77 -46.88 10.76 -
EY -32.57 -13.83 -12.27 -12.92 -1.30 -2.13 9.29 -
DY 3.57 4.94 6.67 0.00 3.33 0.00 0.00 -
P/NAPS 0.16 0.15 0.17 0.15 0.17 0.17 0.19 -10.79%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 28/08/13 29/05/13 27/02/13 29/11/12 29/08/12 -
Price 0.145 0.145 0.14 0.155 0.135 0.16 0.17 -
P/RPS 0.28 0.30 0.29 0.34 0.29 0.36 0.39 -19.77%
P/EPS -3.18 -7.77 -7.61 -9.23 -69.09 -50.00 10.76 -
EY -31.45 -12.87 -13.14 -10.84 -1.45 -2.00 9.29 -
DY 3.45 4.60 7.14 0.00 3.70 0.00 0.00 -
P/NAPS 0.17 0.16 0.16 0.17 0.15 0.18 0.19 -7.12%

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