[ASB] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -813.09%
YoY- -188.58%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 261,838 250,310 242,162 235,260 229,809 225,230 225,797 10.34%
PBT -20,947 -1,906 -4,378 -3,809 9,174 11,262 16,607 -
Tax -5,508 -4,178 -3,729 -3,335 -3,281 -2,813 -2,719 59.89%
NP -26,455 -6,084 -8,107 -7,144 5,893 8,449 13,888 -
-
NP to SH -24,743 -6,971 -9,749 -8,930 -978 408 5,928 -
-
Tax Rate - - - - 35.76% 24.98% 16.37% -
Total Cost 288,293 256,394 250,269 242,404 223,916 216,781 211,909 22.70%
-
Net Worth 441,484 453,336 455,403 460,958 443,423 459,257 468,650 -3.89%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,570 2,570 2,570 2,574 2,574 2,574 2,574 -0.10%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 631.13% 43.44% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 441,484 453,336 455,403 460,958 443,423 459,257 468,650 -3.89%
NOSH 513,354 511,666 514,000 516,190 495,999 513,137 514,999 -0.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -10.10% -2.43% -3.35% -3.04% 2.56% 3.75% 6.15% -
ROE -5.60% -1.54% -2.14% -1.94% -0.22% 0.09% 1.26% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 51.01 48.92 47.11 45.58 46.33 43.89 43.84 10.59%
EPS -4.82 -1.36 -1.90 -1.73 -0.20 0.08 1.15 -
DPS 0.50 0.50 0.50 0.50 0.52 0.50 0.50 0.00%
NAPS 0.86 0.886 0.886 0.893 0.894 0.895 0.91 -3.68%
Adjusted Per Share Value based on latest NOSH - 516,190
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.31 9.86 9.54 9.26 9.05 8.87 8.89 10.35%
EPS -0.97 -0.27 -0.38 -0.35 -0.04 0.02 0.23 -
DPS 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.00%
NAPS 0.1738 0.1785 0.1793 0.1815 0.1746 0.1808 0.1845 -3.89%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.14 0.135 0.15 0.13 0.15 0.15 0.17 -
P/RPS 0.27 0.28 0.32 0.29 0.32 0.34 0.39 -21.68%
P/EPS -2.90 -9.91 -7.91 -7.51 -76.07 188.65 14.77 -
EY -34.43 -10.09 -12.64 -13.31 -1.31 0.53 6.77 -
DY 3.57 3.72 3.33 3.84 3.46 3.33 2.94 13.77%
P/NAPS 0.16 0.15 0.17 0.15 0.17 0.17 0.19 -10.79%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 28/08/13 29/05/13 27/02/13 29/11/12 29/08/12 -
Price 0.145 0.145 0.14 0.155 0.135 0.16 0.17 -
P/RPS 0.28 0.30 0.30 0.34 0.29 0.36 0.39 -19.77%
P/EPS -3.01 -10.64 -7.38 -8.96 -68.47 201.23 14.77 -
EY -33.24 -9.40 -13.55 -11.16 -1.46 0.50 6.77 -
DY 3.45 3.46 3.57 3.22 3.85 3.13 2.94 11.22%
P/NAPS 0.17 0.16 0.16 0.17 0.15 0.18 0.19 -7.12%

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