[ASB] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 290.95%
YoY- 105.9%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 63,283 60,763 76,548 64,507 64,959 62,823 79,781 -14.32%
PBT 2,129 -2,205 -6,752 12,332 -2,493 -3,553 1,195 47.01%
Tax -1,723 -1,149 -2,913 -1,326 -1,532 -945 -1,569 6.44%
NP 406 -3,354 -9,665 11,006 -4,025 -4,498 -374 -
-
NP to SH -948 -3,651 -10,461 9,599 -5,027 -5,323 -2,005 -39.33%
-
Tax Rate 80.93% - - 10.75% - - 131.30% -
Total Cost 62,877 64,117 86,213 53,501 68,984 67,321 80,155 -14.95%
-
Net Worth 441,497 433,473 438,964 453,469 434,570 441,808 444,360 -0.43%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 1,692 - - - 1,653 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 441,497 433,473 438,964 453,469 434,570 441,808 444,360 -0.43%
NOSH 677,142 663,818 662,088 661,999 661,447 665,374 666,206 1.09%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.64% -5.52% -12.63% 17.06% -6.20% -7.16% -0.47% -
ROE -0.21% -0.84% -2.38% 2.12% -1.16% -1.20% -0.45% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 9.35 9.15 11.56 9.74 9.82 9.44 11.98 -15.24%
EPS -0.14 -0.55 -1.58 1.45 -0.76 -0.80 -0.30 -39.86%
DPS 0.25 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.652 0.653 0.663 0.685 0.657 0.664 0.667 -1.50%
Adjusted Per Share Value based on latest NOSH - 661,999
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.50 2.40 3.03 2.55 2.57 2.48 3.15 -14.29%
EPS -0.04 -0.14 -0.41 0.38 -0.20 -0.21 -0.08 -37.03%
DPS 0.07 0.00 0.00 0.00 0.07 0.00 0.00 -
NAPS 0.1746 0.1714 0.1736 0.1793 0.1718 0.1747 0.1757 -0.41%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.12 0.115 0.125 0.125 0.145 0.155 0.145 -
P/RPS 1.28 1.26 1.08 1.28 1.48 1.64 1.21 3.82%
P/EPS -85.71 -20.91 -7.91 8.62 -19.08 -19.38 -48.18 46.86%
EY -1.17 -4.78 -12.64 11.60 -5.24 -5.16 -2.08 -31.88%
DY 2.08 0.00 0.00 0.00 1.72 0.00 0.00 -
P/NAPS 0.18 0.18 0.19 0.18 0.22 0.23 0.22 -12.53%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 24/05/16 24/02/16 25/11/15 26/08/15 27/05/15 26/02/15 -
Price 0.115 0.13 0.115 0.125 0.11 0.145 0.15 -
P/RPS 1.23 1.42 0.99 1.28 1.12 1.54 1.25 -1.07%
P/EPS -82.14 -23.64 -7.28 8.62 -14.47 -18.12 -49.84 39.56%
EY -1.22 -4.23 -13.74 11.60 -6.91 -5.52 -2.01 -28.33%
DY 2.17 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 0.18 0.20 0.17 0.18 0.17 0.22 0.22 -12.53%

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