[ASB] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 6.28%
YoY- 37.41%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 265,923 176,990 117,638 61,049 276,775 186,120 124,046 66.02%
PBT 8,359 193 -1,653 -100 7,655 1,862 -76 -
Tax -4,609 -3,758 -2,424 -1,372 1,084 -3,929 -2,872 36.95%
NP 3,750 -3,565 -4,077 -1,472 8,739 -2,067 -2,948 -
-
NP to SH -664 -6,235 -5,682 -2,285 -2,438 -4,506 -4,599 -72.38%
-
Tax Rate 55.14% 1,947.15% - - -14.16% 211.01% - -
Total Cost 262,173 180,555 121,715 62,521 268,036 188,187 126,994 61.91%
-
Net Worth 432,979 433,768 437,179 451,623 450,033 432,962 434,572 -0.24%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 1,693 1,676 1,671 - 1,669 1,660 1,666 1.07%
Div Payout % 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 432,979 433,768 437,179 451,623 450,033 432,962 434,572 -0.24%
NOSH 677,775 670,430 668,470 672,058 667,704 664,052 666,521 1.11%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.41% -2.01% -3.47% -2.41% 3.16% -1.11% -2.38% -
ROE -0.15% -1.44% -1.30% -0.51% -0.54% -1.04% -1.06% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 39.25 26.40 17.60 9.08 41.45 28.03 18.61 64.23%
EPS -0.10 -0.93 -0.85 -0.34 -0.37 -0.68 -0.69 -72.31%
DPS 0.25 0.25 0.25 0.00 0.25 0.25 0.25 0.00%
NAPS 0.639 0.647 0.654 0.672 0.674 0.652 0.652 -1.33%
Adjusted Per Share Value based on latest NOSH - 672,058
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.47 6.97 4.63 2.40 10.90 7.33 4.88 66.11%
EPS -0.03 -0.25 -0.22 -0.09 -0.10 -0.18 -0.18 -69.61%
DPS 0.07 0.07 0.07 0.00 0.07 0.07 0.07 0.00%
NAPS 0.1705 0.1708 0.1721 0.1778 0.1772 0.1705 0.1711 -0.23%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.145 0.145 0.155 0.155 0.11 0.11 0.12 -
P/RPS 0.37 0.55 0.88 1.71 0.27 0.39 0.64 -30.53%
P/EPS -147.97 -15.59 -18.24 -45.59 -30.13 -16.21 -17.39 315.16%
EY -0.68 -6.41 -5.48 -2.19 -3.32 -6.17 -5.75 -75.81%
DY 1.72 1.72 1.61 0.00 2.27 2.27 2.08 -11.86%
P/NAPS 0.23 0.22 0.24 0.23 0.16 0.17 0.18 17.69%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 22/11/17 28/08/17 24/05/17 27/02/17 23/11/16 24/08/16 -
Price 0.125 0.14 0.155 0.185 0.12 0.105 0.115 -
P/RPS 0.32 0.53 0.88 2.04 0.29 0.37 0.62 -35.57%
P/EPS -127.56 -15.05 -18.24 -54.41 -32.86 -15.47 -16.67 286.87%
EY -0.78 -6.64 -5.48 -1.84 -3.04 -6.46 -6.00 -74.24%
DY 2.00 1.79 1.61 0.00 2.08 2.38 2.17 -5.27%
P/NAPS 0.20 0.22 0.24 0.28 0.18 0.16 0.18 7.25%

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