[ASB] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -171.69%
YoY- -74.79%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 87,243 65,395 65,132 65,813 88,933 59,352 56,589 33.34%
PBT 6,600 -1,275 -2,826 -2,154 8,166 1,846 -1,553 -
Tax 2,120 -1,345 -805 -1,455 -851 -1,334 -1,052 -
NP 8,720 -2,620 -3,631 -3,609 7,315 512 -2,605 -
-
NP to SH 7,468 -4,227 -4,142 -3,994 5,571 -553 -3,397 -
-
Tax Rate -32.12% - - - 10.42% 72.26% - -
Total Cost 78,523 68,015 68,763 69,422 81,618 58,840 59,194 20.66%
-
Net Worth 421,854 415,350 419,996 388,070 432,979 447,238 435,615 -2.11%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 2,322 - - - 1,665 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 421,854 415,350 419,996 388,070 432,979 447,238 435,615 -2.11%
NOSH 929,194 929,194 929,194 929,194 677,775 691,250 666,078 24.77%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.00% -4.01% -5.57% -5.48% 8.23% 0.86% -4.60% -
ROE 1.77% -1.02% -0.99% -1.03% 1.29% -0.12% -0.78% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.39 7.04 7.01 7.78 13.12 8.59 8.50 6.84%
EPS 0.80 -0.45 -0.45 -0.47 0.82 -0.08 -0.51 -
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.25 -
NAPS 0.454 0.447 0.452 0.459 0.639 0.647 0.654 -21.54%
Adjusted Per Share Value based on latest NOSH - 929,194
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.44 2.58 2.56 2.59 3.50 2.34 2.23 33.40%
EPS 0.29 -0.17 -0.16 -0.16 0.22 -0.02 -0.13 -
DPS 0.00 0.00 0.09 0.00 0.00 0.00 0.07 -
NAPS 0.1661 0.1636 0.1654 0.1528 0.1705 0.1761 0.1715 -2.10%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.11 0.15 0.18 0.135 0.145 0.145 0.155 -
P/RPS 1.17 2.13 2.57 1.73 1.10 1.69 1.82 -25.45%
P/EPS 13.69 -32.97 -40.38 -28.58 17.64 -181.25 -30.39 -
EY 7.31 -3.03 -2.48 -3.50 5.67 -0.55 -3.29 -
DY 0.00 0.00 1.39 0.00 0.00 0.00 1.61 -
P/NAPS 0.24 0.34 0.40 0.29 0.23 0.22 0.24 0.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 28/08/18 30/05/18 28/02/18 22/11/17 28/08/17 -
Price 0.13 0.125 0.155 0.14 0.125 0.14 0.155 -
P/RPS 1.38 1.78 2.21 1.80 0.95 1.63 1.82 -16.80%
P/EPS 16.18 -27.48 -34.77 -29.64 15.20 -175.00 -30.39 -
EY 6.18 -3.64 -2.88 -3.37 6.58 -0.57 -3.29 -
DY 0.00 0.00 1.61 0.00 0.00 0.00 1.61 -
P/NAPS 0.29 0.28 0.34 0.31 0.20 0.22 0.24 13.40%

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