[ASB] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -210.49%
YoY- 37.41%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 88,933 59,352 56,589 61,049 90,655 62,074 63,283 25.38%
PBT 8,166 1,846 -1,553 -100 5,793 1,938 2,129 144.43%
Tax -851 -1,334 -1,052 -1,372 5,013 -1,057 -1,723 -37.43%
NP 7,315 512 -2,605 -1,472 10,806 881 406 583.65%
-
NP to SH 5,571 -553 -3,397 -2,285 2,068 93 -948 -
-
Tax Rate 10.42% 72.26% - - -86.54% 54.54% 80.93% -
Total Cost 81,618 58,840 59,194 62,521 79,849 61,193 62,877 18.93%
-
Net Worth 432,979 447,238 435,615 451,623 448,236 432,962 441,497 -1.28%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 1,665 - - - 1,692 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 432,979 447,238 435,615 451,623 448,236 432,962 441,497 -1.28%
NOSH 677,775 691,250 666,078 672,058 665,038 664,052 677,142 0.06%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.23% 0.86% -4.60% -2.41% 11.92% 1.42% 0.64% -
ROE 1.29% -0.12% -0.78% -0.51% 0.46% 0.02% -0.21% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 13.12 8.59 8.50 9.08 13.63 9.35 9.35 25.26%
EPS 0.82 -0.08 -0.51 -0.34 0.31 0.01 -0.14 -
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.25 -
NAPS 0.639 0.647 0.654 0.672 0.674 0.652 0.652 -1.33%
Adjusted Per Share Value based on latest NOSH - 672,058
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.52 2.35 2.24 2.41 3.58 2.45 2.50 25.54%
EPS 0.22 -0.02 -0.13 -0.09 0.08 0.00 -0.04 -
DPS 0.00 0.00 0.07 0.00 0.00 0.00 0.07 -
NAPS 0.1712 0.1768 0.1722 0.1786 0.1772 0.1712 0.1746 -1.29%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.145 0.145 0.155 0.155 0.11 0.11 0.12 -
P/RPS 1.10 1.69 1.82 1.71 0.81 1.18 1.28 -9.58%
P/EPS 17.64 -181.25 -30.39 -45.59 35.37 785.44 -85.71 -
EY 5.67 -0.55 -3.29 -2.19 2.83 0.13 -1.17 -
DY 0.00 0.00 1.61 0.00 0.00 0.00 2.08 -
P/NAPS 0.23 0.22 0.24 0.23 0.16 0.17 0.18 17.69%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 22/11/17 28/08/17 24/05/17 27/02/17 23/11/16 24/08/16 -
Price 0.125 0.14 0.155 0.185 0.12 0.105 0.115 -
P/RPS 0.95 1.63 1.82 2.04 0.88 1.12 1.23 -15.77%
P/EPS 15.20 -175.00 -30.39 -54.41 38.59 749.74 -82.14 -
EY 6.58 -0.57 -3.29 -1.84 2.59 0.13 -1.22 -
DY 0.00 0.00 1.61 0.00 0.00 0.00 2.17 -
P/NAPS 0.20 0.22 0.24 0.28 0.18 0.16 0.18 7.25%

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