[ASB] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -1072.2%
YoY- -137.48%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 74,114 63,041 66,400 58,621 62,248 54,893 59,498 15.72%
PBT -16,563 -1,343 -660 -761 858 -3,815 -91 3081.37%
Tax -2,420 -1,163 -1,124 -831 -1,060 -714 -730 121.84%
NP -18,983 -2,506 -1,784 -1,592 -202 -4,529 -821 706.98%
-
NP to SH -16,222 -2,456 -2,570 -2,168 223 -5,234 -1,751 339.32%
-
Tax Rate - - - - 123.54% - - -
Total Cost 93,097 65,547 68,184 60,213 62,450 59,422 60,319 33.44%
-
Net Worth 441,484 453,336 455,403 460,958 443,423 459,257 468,650 -3.89%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 2,570 - - - 2,574 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 441,484 453,336 455,403 460,958 443,423 459,257 468,650 -3.89%
NOSH 513,354 511,666 514,000 516,190 495,999 513,137 514,999 -0.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -25.61% -3.98% -2.69% -2.72% -0.32% -8.25% -1.38% -
ROE -3.67% -0.54% -0.56% -0.47% 0.05% -1.14% -0.37% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.44 12.32 12.92 11.36 12.55 10.70 11.55 16.00%
EPS -3.16 -0.48 -0.50 -0.42 0.04 -1.02 -0.34 340.25%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.50 -
NAPS 0.86 0.886 0.886 0.893 0.894 0.895 0.91 -3.68%
Adjusted Per Share Value based on latest NOSH - 516,190
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.93 2.49 2.63 2.32 2.46 2.17 2.35 15.79%
EPS -0.64 -0.10 -0.10 -0.09 0.01 -0.21 -0.07 335.48%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.10 -
NAPS 0.1746 0.1792 0.1801 0.1823 0.1753 0.1816 0.1853 -3.87%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.14 0.135 0.15 0.13 0.15 0.15 0.17 -
P/RPS 0.97 1.10 1.16 1.14 1.20 1.40 1.47 -24.14%
P/EPS -4.43 -28.13 -30.00 -30.95 333.63 -14.71 -50.00 -80.03%
EY -22.57 -3.56 -3.33 -3.23 0.30 -6.80 -2.00 400.89%
DY 0.00 0.00 3.33 0.00 0.00 0.00 2.94 -
P/NAPS 0.16 0.15 0.17 0.15 0.17 0.17 0.19 -10.79%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 28/08/13 29/05/13 27/02/13 29/11/12 29/08/12 -
Price 0.145 0.145 0.14 0.155 0.135 0.16 0.17 -
P/RPS 1.00 1.18 1.08 1.36 1.08 1.50 1.47 -22.59%
P/EPS -4.59 -30.21 -28.00 -36.90 300.27 -15.69 -50.00 -79.56%
EY -21.79 -3.31 -3.57 -2.71 0.33 -6.38 -2.00 389.32%
DY 0.00 0.00 3.57 0.00 0.00 0.00 2.94 -
P/NAPS 0.17 0.16 0.16 0.17 0.15 0.18 0.19 -7.12%

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