[ASB] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -143.01%
YoY- 87.64%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 64,507 64,959 62,823 79,781 61,263 72,804 60,916 3.88%
PBT 12,332 -2,493 -3,553 1,195 6,562 -3,772 -1,355 -
Tax -1,326 -1,532 -945 -1,569 -1,498 -1,219 -878 31.60%
NP 11,006 -4,025 -4,498 -374 5,064 -4,991 -2,233 -
-
NP to SH 9,599 -5,027 -5,323 -2,005 4,662 -5,172 -2,128 -
-
Tax Rate 10.75% - - 131.30% 22.83% - - -
Total Cost 53,501 68,984 67,321 80,155 56,199 77,795 63,149 -10.45%
-
Net Worth 453,469 434,570 441,808 444,360 379,782 423,586 444,803 1.29%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 1,653 - - - 1,293 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 453,469 434,570 441,808 444,360 379,782 423,586 444,803 1.29%
NOSH 661,999 661,447 665,374 666,206 568,536 517,200 519,024 17.59%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 17.06% -6.20% -7.16% -0.47% 8.27% -6.86% -3.67% -
ROE 2.12% -1.16% -1.20% -0.45% 1.23% -1.22% -0.48% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.74 9.82 9.44 11.98 10.78 14.08 11.74 -11.69%
EPS 1.45 -0.76 -0.80 -0.30 0.82 -1.00 -0.41 -
DPS 0.00 0.25 0.00 0.00 0.00 0.25 0.00 -
NAPS 0.685 0.657 0.664 0.667 0.668 0.819 0.857 -13.86%
Adjusted Per Share Value based on latest NOSH - 666,206
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.54 2.56 2.47 3.14 2.41 2.87 2.40 3.84%
EPS 0.38 -0.20 -0.21 -0.08 0.18 -0.20 -0.08 -
DPS 0.00 0.07 0.00 0.00 0.00 0.05 0.00 -
NAPS 0.1786 0.1711 0.174 0.175 0.1495 0.1668 0.1751 1.32%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.125 0.145 0.155 0.145 0.215 0.215 0.14 -
P/RPS 1.28 1.48 1.64 1.21 2.00 1.53 1.19 4.97%
P/EPS 8.62 -19.08 -19.38 -48.18 26.22 -21.50 -34.15 -
EY 11.60 -5.24 -5.16 -2.08 3.81 -4.65 -2.93 -
DY 0.00 1.72 0.00 0.00 0.00 1.16 0.00 -
P/NAPS 0.18 0.22 0.23 0.22 0.32 0.26 0.16 8.16%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 27/05/15 26/02/15 26/11/14 27/08/14 28/05/14 -
Price 0.125 0.11 0.145 0.15 0.17 0.215 0.235 -
P/RPS 1.28 1.12 1.54 1.25 1.58 1.53 2.00 -25.71%
P/EPS 8.62 -14.47 -18.12 -49.84 20.73 -21.50 -57.32 -
EY 11.60 -6.91 -5.52 -2.01 4.82 -4.65 -1.74 -
DY 0.00 2.27 0.00 0.00 0.00 1.16 0.00 -
P/NAPS 0.18 0.17 0.22 0.22 0.25 0.26 0.27 -23.66%

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