[ASB] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 56.03%
YoY- 89.19%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 265,923 267,645 270,367 277,061 276,775 262,668 265,101 0.20%
PBT 8,359 16,520 16,612 9,760 7,655 -5,266 5,128 38.38%
Tax -4,609 -2,761 -2,484 861 1,084 -6,845 -7,114 -25.06%
NP 3,750 13,759 14,128 10,621 8,739 -12,111 -1,986 -
-
NP to SH -664 2,344 2,990 -1,072 -2,438 -15,346 -5,840 -76.43%
-
Tax Rate 55.14% 16.71% 14.95% -8.82% -14.16% - 138.73% -
Total Cost 262,173 253,886 256,239 266,440 268,036 274,779 267,087 -1.22%
-
Net Worth 432,979 447,238 435,615 451,623 448,236 432,962 441,497 -1.28%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 1,665 1,665 1,665 1,692 1,692 1,692 1,692 -1.06%
Div Payout % 0.00% 71.04% 55.69% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 432,979 447,238 435,615 451,623 448,236 432,962 441,497 -1.28%
NOSH 677,775 691,250 666,078 672,058 665,038 664,052 677,142 0.06%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.41% 5.14% 5.23% 3.83% 3.16% -4.61% -0.75% -
ROE -0.15% 0.52% 0.69% -0.24% -0.54% -3.54% -1.32% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 39.25 38.72 40.59 41.23 41.62 39.56 39.15 0.16%
EPS -0.10 0.34 0.45 -0.16 -0.37 -2.31 -0.86 -76.08%
DPS 0.25 0.24 0.25 0.25 0.25 0.25 0.25 0.00%
NAPS 0.639 0.647 0.654 0.672 0.674 0.652 0.652 -1.33%
Adjusted Per Share Value based on latest NOSH - 672,058
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.51 10.58 10.69 10.95 10.94 10.39 10.48 0.19%
EPS -0.03 0.09 0.12 -0.04 -0.10 -0.61 -0.23 -74.18%
DPS 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.00%
NAPS 0.1712 0.1768 0.1722 0.1786 0.1772 0.1712 0.1746 -1.29%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.145 0.145 0.155 0.155 0.11 0.11 0.12 -
P/RPS 0.37 0.37 0.38 0.38 0.26 0.28 0.31 12.48%
P/EPS -147.97 42.76 34.53 -97.17 -30.01 -4.76 -13.91 381.60%
EY -0.68 2.34 2.90 -1.03 -3.33 -21.01 -7.19 -79.15%
DY 1.69 1.66 1.61 1.61 2.27 2.27 2.08 -12.89%
P/NAPS 0.23 0.22 0.24 0.23 0.16 0.17 0.18 17.69%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 22/11/17 28/08/17 24/05/17 27/02/17 23/11/16 24/08/16 -
Price 0.125 0.14 0.155 0.185 0.12 0.105 0.115 -
P/RPS 0.32 0.36 0.38 0.45 0.29 0.27 0.29 6.76%
P/EPS -127.56 41.29 34.53 -115.98 -32.73 -4.54 -13.33 348.88%
EY -0.78 2.42 2.90 -0.86 -3.05 -22.01 -7.50 -77.79%
DY 1.97 1.72 1.61 1.35 2.08 2.38 2.17 -6.22%
P/NAPS 0.20 0.22 0.24 0.28 0.18 0.16 0.18 7.25%

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