[ASB] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -21.61%
YoY- 115.27%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 279,230 270,687 265,923 267,645 270,367 277,061 276,775 0.59%
PBT 5,032 6,305 8,359 16,520 16,612 9,760 7,655 -24.45%
Tax -4,445 -4,692 -4,609 -2,761 -2,484 861 1,084 -
NP 587 1,613 3,750 13,759 14,128 10,621 8,739 -83.55%
-
NP to SH -3,118 -2,373 -664 2,344 2,990 -1,072 -2,438 17.87%
-
Tax Rate 88.33% 74.42% 55.14% 16.71% 14.95% -8.82% -14.16% -
Total Cost 278,643 269,074 262,173 253,886 256,239 266,440 268,036 2.62%
-
Net Worth 419,996 388,070 432,979 447,238 435,615 451,623 448,236 -4.25%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 2,322 1,665 1,665 1,665 1,665 1,692 1,692 23.56%
Div Payout % 0.00% 0.00% 0.00% 71.04% 55.69% 0.00% 0.00% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 419,996 388,070 432,979 447,238 435,615 451,623 448,236 -4.25%
NOSH 929,194 929,194 677,775 691,250 666,078 672,058 665,038 25.05%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.21% 0.60% 1.41% 5.14% 5.23% 3.83% 3.16% -
ROE -0.74% -0.61% -0.15% 0.52% 0.69% -0.24% -0.54% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 30.05 32.02 39.25 38.72 40.59 41.23 41.62 -19.56%
EPS -0.34 -0.28 -0.10 0.34 0.45 -0.16 -0.37 -5.49%
DPS 0.25 0.20 0.25 0.24 0.25 0.25 0.25 0.00%
NAPS 0.452 0.459 0.639 0.647 0.654 0.672 0.674 -23.44%
Adjusted Per Share Value based on latest NOSH - 691,250
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 11.00 10.66 10.47 10.54 10.65 10.91 10.90 0.61%
EPS -0.12 -0.09 -0.03 0.09 0.12 -0.04 -0.10 12.96%
DPS 0.09 0.07 0.07 0.07 0.07 0.07 0.07 18.29%
NAPS 0.1654 0.1528 0.1705 0.1761 0.1715 0.1778 0.1765 -4.24%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.18 0.135 0.145 0.145 0.155 0.155 0.11 -
P/RPS 0.60 0.42 0.37 0.37 0.38 0.38 0.26 74.89%
P/EPS -53.64 -48.10 -147.97 42.76 34.53 -97.17 -30.01 47.43%
EY -1.86 -2.08 -0.68 2.34 2.90 -1.03 -3.33 -32.24%
DY 1.39 1.46 1.69 1.66 1.61 1.61 2.27 -27.95%
P/NAPS 0.40 0.29 0.23 0.22 0.24 0.23 0.16 84.51%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 28/02/18 22/11/17 28/08/17 24/05/17 27/02/17 -
Price 0.155 0.14 0.125 0.14 0.155 0.185 0.12 -
P/RPS 0.52 0.44 0.32 0.36 0.38 0.45 0.29 47.75%
P/EPS -46.19 -49.88 -127.56 41.29 34.53 -115.98 -32.73 25.89%
EY -2.16 -2.00 -0.78 2.42 2.90 -0.86 -3.05 -20.59%
DY 1.61 1.41 1.97 1.72 1.61 1.35 2.08 -15.73%
P/NAPS 0.34 0.31 0.20 0.22 0.24 0.28 0.18 52.98%

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