[ASB] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 28.5%
YoY- -1808.58%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 270,537 264,133 261,838 250,310 242,162 235,260 229,809 11.52%
PBT -24,653 -21,541 -20,947 -1,906 -4,378 -3,809 9,174 -
Tax -5,650 -5,555 -5,508 -4,178 -3,729 -3,335 -3,281 43.81%
NP -30,303 -27,096 -26,455 -6,084 -8,107 -7,144 5,893 -
-
NP to SH -27,305 -24,703 -24,743 -6,971 -9,749 -8,930 -978 825.94%
-
Tax Rate - - - - - - 35.76% -
Total Cost 300,840 291,229 288,293 256,394 250,269 242,404 223,916 21.82%
-
Net Worth 423,586 444,803 441,484 453,336 455,403 460,958 443,423 -3.01%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,293 2,570 2,570 2,570 2,570 2,574 2,574 -36.88%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 423,586 444,803 441,484 453,336 455,403 460,958 443,423 -3.01%
NOSH 517,200 519,024 513,354 511,666 514,000 516,190 495,999 2.83%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -11.20% -10.26% -10.10% -2.43% -3.35% -3.04% 2.56% -
ROE -6.45% -5.55% -5.60% -1.54% -2.14% -1.94% -0.22% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 52.31 50.89 51.01 48.92 47.11 45.58 46.33 8.45%
EPS -5.28 -4.76 -4.82 -1.36 -1.90 -1.73 -0.20 791.94%
DPS 0.25 0.50 0.50 0.50 0.50 0.50 0.52 -38.71%
NAPS 0.819 0.857 0.86 0.886 0.886 0.893 0.894 -5.68%
Adjusted Per Share Value based on latest NOSH - 511,666
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.65 10.40 10.31 9.86 9.54 9.26 9.05 11.49%
EPS -1.08 -0.97 -0.97 -0.27 -0.38 -0.35 -0.04 805.44%
DPS 0.05 0.10 0.10 0.10 0.10 0.10 0.10 -37.08%
NAPS 0.1668 0.1751 0.1738 0.1785 0.1793 0.1815 0.1746 -3.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.215 0.14 0.14 0.135 0.15 0.13 0.15 -
P/RPS 0.41 0.28 0.27 0.28 0.32 0.29 0.32 18.01%
P/EPS -4.07 -2.94 -2.90 -9.91 -7.91 -7.51 -76.07 -85.87%
EY -24.56 -34.00 -34.43 -10.09 -12.64 -13.31 -1.31 609.52%
DY 1.16 3.57 3.57 3.72 3.33 3.84 3.46 -51.83%
P/NAPS 0.26 0.16 0.16 0.15 0.17 0.15 0.17 32.84%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 28/02/14 29/11/13 28/08/13 29/05/13 27/02/13 -
Price 0.215 0.235 0.145 0.145 0.14 0.155 0.135 -
P/RPS 0.41 0.46 0.28 0.30 0.30 0.34 0.29 26.04%
P/EPS -4.07 -4.94 -3.01 -10.64 -7.38 -8.96 -68.47 -84.84%
EY -24.56 -20.25 -33.24 -9.40 -13.55 -11.16 -1.46 559.92%
DY 1.16 2.13 3.45 3.46 3.57 3.22 3.85 -55.15%
P/NAPS 0.26 0.27 0.17 0.16 0.16 0.17 0.15 44.44%

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