[ASB] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 89.35%
YoY- 72.76%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 196,340 130,945 65,813 265,923 176,990 117,638 61,049 117.72%
PBT -6,255 -4,980 -2,154 8,359 193 -1,653 -100 1471.78%
Tax -3,605 -2,260 -1,455 -4,609 -3,758 -2,424 -1,372 90.30%
NP -9,860 -7,240 -3,609 3,750 -3,565 -4,077 -1,472 254.93%
-
NP to SH -12,363 -8,136 -3,994 -664 -6,235 -5,682 -2,285 207.87%
-
Tax Rate - - - 55.14% 1,947.15% - - -
Total Cost 206,200 138,185 69,422 262,173 180,555 121,715 62,521 121.40%
-
Net Worth 415,350 419,996 388,070 432,979 433,768 437,179 451,623 -5.42%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 2,322 2,322 - 1,693 1,676 1,671 - -
Div Payout % 0.00% 0.00% - 0.00% 0.00% 0.00% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 415,350 419,996 388,070 432,979 433,768 437,179 451,623 -5.42%
NOSH 929,194 929,194 929,194 677,775 670,430 668,470 672,058 24.08%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -5.02% -5.53% -5.48% 1.41% -2.01% -3.47% -2.41% -
ROE -2.98% -1.94% -1.03% -0.15% -1.44% -1.30% -0.51% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 21.13 14.09 7.78 39.25 26.40 17.60 9.08 75.51%
EPS -1.36 -0.91 -0.47 -0.10 -0.93 -0.85 -0.34 151.77%
DPS 0.25 0.25 0.00 0.25 0.25 0.25 0.00 -
NAPS 0.447 0.452 0.459 0.639 0.647 0.654 0.672 -23.78%
Adjusted Per Share Value based on latest NOSH - 677,775
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.76 5.18 2.60 10.51 7.00 4.65 2.41 117.89%
EPS -0.49 -0.32 -0.16 -0.03 -0.25 -0.22 -0.09 209.16%
DPS 0.09 0.09 0.00 0.07 0.07 0.07 0.00 -
NAPS 0.1642 0.1661 0.1534 0.1712 0.1715 0.1729 0.1786 -5.44%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.15 0.18 0.135 0.145 0.145 0.155 0.155 -
P/RPS 0.71 1.28 1.73 0.37 0.55 0.88 1.71 -44.31%
P/EPS -11.27 -20.56 -28.58 -147.97 -15.59 -18.24 -45.59 -60.57%
EY -8.87 -4.86 -3.50 -0.68 -6.41 -5.48 -2.19 153.87%
DY 1.67 1.39 0.00 1.72 1.72 1.61 0.00 -
P/NAPS 0.34 0.40 0.29 0.23 0.22 0.24 0.23 29.73%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 30/05/18 28/02/18 22/11/17 28/08/17 24/05/17 -
Price 0.125 0.155 0.14 0.125 0.14 0.155 0.185 -
P/RPS 0.59 1.10 1.80 0.32 0.53 0.88 2.04 -56.23%
P/EPS -9.39 -17.70 -29.64 -127.56 -15.05 -18.24 -54.41 -68.96%
EY -10.64 -5.65 -3.37 -0.78 -6.64 -5.48 -1.84 221.82%
DY 2.00 1.61 0.00 2.00 1.79 1.61 0.00 -
P/NAPS 0.28 0.34 0.31 0.20 0.22 0.24 0.28 0.00%

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