[ASB] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -51.85%
YoY- -499.17%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 133,720 60,916 262,175 188,061 125,020 58,621 229,809 -30.37%
PBT -5,127 -1,355 -19,327 -2,764 -1,421 -761 9,174 -
Tax -2,097 -878 -5,539 -3,119 -1,956 -831 -3,281 -25.86%
NP -7,224 -2,233 -24,866 -5,883 -3,377 -1,592 5,893 -
-
NP to SH -7,300 -2,128 -23,418 -7,196 -4,739 -2,168 -978 283.34%
-
Tax Rate - - - - - - 35.76% -
Total Cost 140,944 63,149 287,041 193,944 128,397 60,213 223,916 -26.61%
-
Net Worth 421,035 444,803 441,655 455,403 456,386 460,958 447,470 -3.98%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,285 - 2,567 2,570 2,575 - 2,502 -35.94%
Div Payout % 0.00% - 0.00% 0.00% 0.00% - 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 421,035 444,803 441,655 455,403 456,386 460,958 447,470 -3.98%
NOSH 514,084 519,024 513,552 514,000 515,108 516,190 500,526 1.80%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -5.40% -3.67% -9.48% -3.13% -2.70% -2.72% 2.56% -
ROE -1.73% -0.48% -5.30% -1.58% -1.04% -0.47% -0.22% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.01 11.74 51.05 36.59 24.27 11.36 45.91 -31.60%
EPS -1.42 -0.41 -4.56 -1.40 -0.92 -0.42 -0.19 283.66%
DPS 0.25 0.00 0.50 0.50 0.50 0.00 0.50 -37.08%
NAPS 0.819 0.857 0.86 0.886 0.886 0.893 0.894 -5.68%
Adjusted Per Share Value based on latest NOSH - 511,666
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.29 2.41 10.37 7.44 4.94 2.32 9.09 -30.36%
EPS -0.29 -0.08 -0.93 -0.28 -0.19 -0.09 -0.04 275.95%
DPS 0.05 0.00 0.10 0.10 0.10 0.00 0.10 -37.08%
NAPS 0.1665 0.1759 0.1746 0.1801 0.1804 0.1823 0.1769 -3.96%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.215 0.14 0.14 0.135 0.15 0.13 0.15 -
P/RPS 0.83 1.19 0.27 0.37 0.62 1.14 0.33 85.25%
P/EPS -15.14 -34.15 -3.07 -9.64 -16.30 -30.95 -76.77 -66.21%
EY -6.60 -2.93 -32.57 -10.37 -6.13 -3.23 -1.30 196.27%
DY 1.16 0.00 3.57 3.70 3.33 0.00 3.33 -50.58%
P/NAPS 0.26 0.16 0.16 0.15 0.17 0.15 0.17 32.84%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 28/02/14 29/11/13 28/08/13 29/05/13 27/02/13 -
Price 0.215 0.235 0.145 0.145 0.14 0.155 0.135 -
P/RPS 0.83 2.00 0.28 0.40 0.58 1.36 0.29 101.97%
P/EPS -15.14 -57.32 -3.18 -10.36 -15.22 -36.90 -69.09 -63.75%
EY -6.60 -1.74 -31.45 -9.66 -6.57 -2.71 -1.45 175.41%
DY 1.16 0.00 3.45 3.45 3.57 0.00 3.70 -53.94%
P/NAPS 0.26 0.27 0.17 0.16 0.16 0.17 0.15 44.44%

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