[ASB] QoQ 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- 1107.41%
YoY- 169.39%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 65,395 65,132 65,813 88,933 59,352 56,589 61,049 4.68%
PBT -1,275 -2,826 -2,154 8,166 1,846 -1,553 -100 444.92%
Tax -1,345 -805 -1,455 -851 -1,334 -1,052 -1,372 -1.31%
NP -2,620 -3,631 -3,609 7,315 512 -2,605 -1,472 46.81%
-
NP to SH -4,227 -4,142 -3,994 5,571 -553 -3,397 -2,285 50.63%
-
Tax Rate - - - 10.42% 72.26% - - -
Total Cost 68,015 68,763 69,422 81,618 58,840 59,194 62,521 5.77%
-
Net Worth 415,350 419,996 388,070 432,979 447,238 435,615 451,623 -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 - - - 1,665 - -
Div Payout % - 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 415,350 419,996 388,070 432,979 447,238 435,615 451,623 -5.42%
NOSH 929,194 929,194 929,194 677,775 691,250 666,078 672,058 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 -4.01% -5.57% -5.48% 8.23% 0.86% -4.60% -2.41% -
ROE -1.02% -0.99% -1.03% 1.29% -0.12% -0.78% -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 7.04 7.01 7.78 13.12 8.59 8.50 9.08 -15.59%
EPS -0.45 -0.45 -0.47 0.82 -0.08 -0.51 -0.34 20.52%
DPS 0.00 0.25 0.00 0.00 0.00 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 2.58 2.56 2.59 3.50 2.34 2.23 2.40 4.93%
EPS -0.17 -0.16 -0.16 0.22 -0.02 -0.13 -0.09 52.74%
DPS 0.00 0.09 0.00 0.00 0.00 0.07 0.00 -
NAPS 0.1636 0.1654 0.1528 0.1705 0.1761 0.1715 0.1778 -5.39%
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 2.13 2.57 1.73 1.10 1.69 1.82 1.71 15.75%
P/EPS -32.97 -40.38 -28.58 17.64 -181.25 -30.39 -45.59 -19.41%
EY -3.03 -2.48 -3.50 5.67 -0.55 -3.29 -2.19 24.14%
DY 0.00 1.39 0.00 0.00 0.00 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 1.78 2.21 1.80 0.95 1.63 1.82 2.04 -8.68%
P/EPS -27.48 -34.77 -29.64 15.20 -175.00 -30.39 -54.41 -36.55%
EY -3.64 -2.88 -3.37 6.58 -0.57 -3.29 -1.84 57.52%
DY 0.00 1.61 0.00 0.00 0.00 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