[ASB] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -2306.02%
YoY- -74.79%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 283,583 261,786 261,890 263,252 265,923 235,986 235,276 13.21%
PBT 345 -8,340 -9,960 -8,616 8,359 257 -3,306 -
Tax -1,485 -4,806 -4,520 -5,820 -4,609 -5,010 -4,848 -54.46%
NP -1,140 -13,146 -14,480 -14,436 3,750 -4,753 -8,154 -72.96%
-
NP to SH -4,895 -16,484 -16,272 -15,976 -664 -8,313 -11,364 -42.87%
-
Tax Rate 430.43% - - - 55.14% 1,949.42% - -
Total Cost 284,723 274,933 276,370 277,688 262,173 240,739 243,430 10.97%
-
Net Worth 421,854 415,350 419,996 388,070 432,979 433,768 437,179 -2.34%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 2,322 3,097 4,645 - 1,693 2,234 3,342 -21.50%
Div Payout % 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 421,854 415,350 419,996 388,070 432,979 433,768 437,179 -2.34%
NOSH 929,194 929,194 929,194 929,194 677,775 670,430 668,470 24.47%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -0.40% -5.02% -5.53% -5.48% 1.41% -2.01% -3.47% -
ROE -1.16% -3.97% -3.87% -4.12% -0.15% -1.92% -2.60% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 30.52 28.17 28.18 31.14 39.25 35.20 35.20 -9.04%
EPS -0.54 -1.81 -1.82 -1.88 -0.10 -1.24 -1.70 -53.34%
DPS 0.25 0.33 0.50 0.00 0.25 0.33 0.50 -36.92%
NAPS 0.454 0.447 0.452 0.459 0.639 0.647 0.654 -21.54%
Adjusted Per Share Value based on latest NOSH - 929,194
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.17 10.31 10.31 10.37 10.47 9.29 9.26 13.27%
EPS -0.19 -0.65 -0.64 -0.63 -0.03 -0.33 -0.45 -43.63%
DPS 0.09 0.12 0.18 0.00 0.07 0.09 0.13 -21.68%
NAPS 0.1661 0.1636 0.1654 0.1528 0.1705 0.1708 0.1721 -2.33%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.11 0.15 0.18 0.135 0.145 0.145 0.155 -
P/RPS 0.36 0.53 0.64 0.43 0.37 0.41 0.44 -12.48%
P/EPS -20.88 -8.46 -10.28 -7.14 -147.97 -11.69 -9.12 73.44%
EY -4.79 -11.83 -9.73 -14.00 -0.68 -8.55 -10.97 -42.35%
DY 2.27 2.22 2.78 0.00 1.72 2.30 3.23 -20.90%
P/NAPS 0.24 0.34 0.40 0.29 0.23 0.22 0.24 0.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 28/08/18 30/05/18 28/02/18 22/11/17 28/08/17 -
Price 0.13 0.125 0.155 0.14 0.125 0.14 0.155 -
P/RPS 0.43 0.44 0.55 0.45 0.32 0.40 0.44 -1.51%
P/EPS -24.68 -7.05 -8.85 -7.41 -127.56 -11.29 -9.12 93.84%
EY -4.05 -14.19 -11.30 -13.50 -0.78 -8.86 -10.97 -48.44%
DY 1.92 2.67 3.23 0.00 2.00 2.38 3.23 -29.23%
P/NAPS 0.29 0.28 0.34 0.31 0.20 0.22 0.24 13.40%

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