[ASB] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -339.71%
YoY- -123.13%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 250,310 242,162 235,260 229,809 225,230 225,797 222,743 8.08%
PBT -1,906 -4,378 -3,809 9,174 11,262 16,607 20,259 -
Tax -4,178 -3,729 -3,335 -3,281 -2,813 -2,719 -2,373 45.75%
NP -6,084 -8,107 -7,144 5,893 8,449 13,888 17,886 -
-
NP to SH -6,971 -9,749 -8,930 -978 408 5,928 10,081 -
-
Tax Rate - - - 35.76% 24.98% 16.37% 11.71% -
Total Cost 256,394 250,269 242,404 223,916 216,781 211,909 204,857 16.12%
-
Net Worth 453,336 455,403 460,958 443,423 459,257 468,650 464,749 -1.64%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,570 2,570 2,574 2,574 2,574 2,574 - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 631.13% 43.44% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 453,336 455,403 460,958 443,423 459,257 468,650 464,749 -1.64%
NOSH 511,666 514,000 516,190 495,999 513,137 514,999 507,368 0.56%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -2.43% -3.35% -3.04% 2.56% 3.75% 6.15% 8.03% -
ROE -1.54% -2.14% -1.94% -0.22% 0.09% 1.26% 2.17% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 48.92 47.11 45.58 46.33 43.89 43.84 43.90 7.47%
EPS -1.36 -1.90 -1.73 -0.20 0.08 1.15 1.99 -
DPS 0.50 0.50 0.50 0.52 0.50 0.50 0.00 -
NAPS 0.886 0.886 0.893 0.894 0.895 0.91 0.916 -2.19%
Adjusted Per Share Value based on latest NOSH - 495,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.90 9.57 9.30 9.09 8.91 8.93 8.81 8.07%
EPS -0.28 -0.39 -0.35 -0.04 0.02 0.23 0.40 -
DPS 0.10 0.10 0.10 0.10 0.10 0.10 0.00 -
NAPS 0.1792 0.1801 0.1823 0.1753 0.1816 0.1853 0.1838 -1.67%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.135 0.15 0.13 0.15 0.15 0.17 0.19 -
P/RPS 0.28 0.32 0.29 0.32 0.34 0.39 0.43 -24.85%
P/EPS -9.91 -7.91 -7.51 -76.07 188.65 14.77 9.56 -
EY -10.09 -12.64 -13.31 -1.31 0.53 6.77 10.46 -
DY 3.72 3.33 3.84 3.46 3.33 2.94 0.00 -
P/NAPS 0.15 0.17 0.15 0.17 0.17 0.19 0.21 -20.07%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 29/05/13 27/02/13 29/11/12 29/08/12 23/05/12 -
Price 0.145 0.14 0.155 0.135 0.16 0.17 0.16 -
P/RPS 0.30 0.30 0.34 0.29 0.36 0.39 0.36 -11.43%
P/EPS -10.64 -7.38 -8.96 -68.47 201.23 14.77 8.05 -
EY -9.40 -13.55 -11.16 -1.46 0.50 6.77 12.42 -
DY 3.46 3.57 3.22 3.85 3.13 2.94 0.00 -
P/NAPS 0.16 0.16 0.17 0.15 0.18 0.19 0.17 -3.95%

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