[ASB] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 138.43%
YoY- 3141.48%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 229,809 225,230 225,797 222,743 222,286 224,452 226,038 1.10%
PBT 9,174 11,262 16,607 20,259 8,910 3,830 5,960 33.13%
Tax -3,281 -2,813 -2,719 -2,373 -2,019 -1,711 -1,539 65.26%
NP 5,893 8,449 13,888 17,886 6,891 2,119 4,421 21.01%
-
NP to SH -978 408 5,928 10,081 4,228 -692 1,737 -
-
Tax Rate 35.76% 24.98% 16.37% 11.71% 22.66% 44.67% 25.82% -
Total Cost 223,916 216,781 211,909 204,857 215,395 222,333 221,617 0.68%
-
Net Worth 443,423 459,257 468,650 464,749 466,873 431,383 454,878 -1.67%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,574 2,574 2,574 - - - - -
Div Payout % 0.00% 631.13% 43.44% - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 443,423 459,257 468,650 464,749 466,873 431,383 454,878 -1.67%
NOSH 495,999 513,137 514,999 507,368 509,687 476,666 500,416 -0.58%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.56% 3.75% 6.15% 8.03% 3.10% 0.94% 1.96% -
ROE -0.22% 0.09% 1.26% 2.17% 0.91% -0.16% 0.38% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 46.33 43.89 43.84 43.90 43.61 47.09 45.17 1.69%
EPS -0.20 0.08 1.15 1.99 0.83 -0.15 0.35 -
DPS 0.52 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.894 0.895 0.91 0.916 0.916 0.905 0.909 -1.09%
Adjusted Per Share Value based on latest NOSH - 507,368
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.09 8.91 8.93 8.81 8.79 8.87 8.94 1.11%
EPS -0.04 0.02 0.23 0.40 0.17 -0.03 0.07 -
DPS 0.10 0.10 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.1753 0.1816 0.1853 0.1838 0.1846 0.1706 0.1799 -1.70%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.15 0.15 0.17 0.19 0.19 0.17 0.20 -
P/RPS 0.32 0.34 0.39 0.43 0.44 0.36 0.44 -19.04%
P/EPS -76.07 188.65 14.77 9.56 22.90 -117.10 57.62 -
EY -1.31 0.53 6.77 10.46 4.37 -0.85 1.74 -
DY 3.46 3.33 2.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.17 0.19 0.21 0.21 0.19 0.22 -15.72%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 29/08/12 23/05/12 28/02/12 23/11/11 24/08/11 -
Price 0.135 0.16 0.17 0.16 0.19 0.18 0.18 -
P/RPS 0.29 0.36 0.39 0.36 0.44 0.38 0.40 -19.21%
P/EPS -68.47 201.23 14.77 8.05 22.90 -123.99 51.86 -
EY -1.46 0.50 6.77 12.42 4.37 -0.81 1.93 -
DY 3.85 3.13 2.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.18 0.19 0.17 0.21 0.20 0.20 -17.37%

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