[ASB] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -2.05%
YoY- -664.38%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 69,864 63,278 87,243 65,395 65,132 65,813 88,933 -14.89%
PBT -1,501 -3,202 6,600 -1,275 -2,826 -2,154 8,166 -
Tax -965 -1,404 2,120 -1,345 -805 -1,455 -851 8.76%
NP -2,466 -4,606 8,720 -2,620 -3,631 -3,609 7,315 -
-
NP to SH -3,811 -4,703 7,468 -4,227 -4,142 -3,994 5,571 -
-
Tax Rate - - -32.12% - - - 10.42% -
Total Cost 72,330 67,884 78,523 68,015 68,763 69,422 81,618 -7.75%
-
Net Worth 421,854 422,783 421,854 415,350 419,996 388,070 432,979 -1.72%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 2,322 - - - 2,322 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 421,854 422,783 421,854 415,350 419,996 388,070 432,979 -1.72%
NOSH 929,194 929,194 929,194 929,194 929,194 929,194 677,775 23.48%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -3.53% -7.28% 10.00% -4.01% -5.57% -5.48% 8.23% -
ROE -0.90% -1.11% 1.77% -1.02% -0.99% -1.03% 1.29% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.52 6.81 9.39 7.04 7.01 7.78 13.12 -31.06%
EPS -0.41 -0.51 0.80 -0.45 -0.45 -0.47 0.82 -
DPS 0.25 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.454 0.455 0.454 0.447 0.452 0.459 0.639 -20.42%
Adjusted Per Share Value based on latest NOSH - 929,194
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 2.75 2.49 3.44 2.58 2.56 2.59 3.50 -14.88%
EPS -0.15 -0.19 0.29 -0.17 -0.16 -0.16 0.22 -
DPS 0.09 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 0.1661 0.1665 0.1661 0.1636 0.1654 0.1528 0.1705 -1.73%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.145 0.14 0.11 0.15 0.18 0.135 0.145 -
P/RPS 1.93 2.06 1.17 2.13 2.57 1.73 1.10 45.62%
P/EPS -35.35 -27.66 13.69 -32.97 -40.38 -28.58 17.64 -
EY -2.83 -3.62 7.31 -3.03 -2.48 -3.50 5.67 -
DY 1.72 0.00 0.00 0.00 1.39 0.00 0.00 -
P/NAPS 0.32 0.31 0.24 0.34 0.40 0.29 0.23 24.70%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 27/02/19 28/11/18 28/08/18 30/05/18 28/02/18 -
Price 0.135 0.15 0.13 0.125 0.155 0.14 0.125 -
P/RPS 1.80 2.20 1.38 1.78 2.21 1.80 0.95 53.29%
P/EPS -32.92 -29.64 16.18 -27.48 -34.77 -29.64 15.20 -
EY -3.04 -3.37 6.18 -3.64 -2.88 -3.37 6.58 -
DY 1.85 0.00 0.00 0.00 1.61 0.00 0.00 -
P/NAPS 0.30 0.33 0.29 0.28 0.34 0.31 0.20 31.13%

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