[ASB] YoY Annual (Unaudited) Result on 31-Dec-2015 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
YoY- -141.48%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 283,583 265,923 276,775 268,837 274,764 262,175 229,809 3.56%
PBT 345 8,359 7,655 -466 2,630 -19,327 9,174 -42.10%
Tax -1,485 -4,609 1,084 -6,716 -5,164 -5,539 -3,281 -12.37%
NP -1,140 3,750 8,739 -7,182 -2,534 -24,866 5,893 -
-
NP to SH -4,895 -664 -2,438 -11,212 -4,643 -23,418 -978 30.77%
-
Tax Rate 430.43% 55.14% -14.16% - 196.35% - 35.76% -
Total Cost 284,723 262,173 268,036 276,019 277,298 287,041 223,916 4.08%
-
Net Worth 421,854 432,979 450,033 439,855 377,365 441,655 447,470 -0.97%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 2,322 1,693 1,669 1,658 1,410 2,567 2,502 -1.23%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 421,854 432,979 450,033 439,855 377,365 441,655 447,470 -0.97%
NOSH 929,194 677,775 667,704 663,431 564,074 513,552 500,526 10.85%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -0.40% 1.41% 3.16% -2.67% -0.92% -9.48% 2.56% -
ROE -1.16% -0.15% -0.54% -2.55% -1.23% -5.30% -0.22% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 30.52 39.25 41.45 40.52 48.71 51.05 45.91 -6.57%
EPS -0.54 -0.10 -0.37 -1.69 -0.82 -4.56 -0.19 19.00%
DPS 0.25 0.25 0.25 0.25 0.25 0.50 0.50 -10.90%
NAPS 0.454 0.639 0.674 0.663 0.669 0.86 0.894 -10.67%
Adjusted Per Share Value based on latest NOSH - 662,088
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 11.17 10.47 10.90 10.59 10.82 10.32 9.05 3.56%
EPS -0.19 -0.03 -0.10 -0.44 -0.18 -0.92 -0.04 29.63%
DPS 0.09 0.07 0.07 0.07 0.06 0.10 0.10 -1.73%
NAPS 0.1661 0.1705 0.1772 0.1732 0.1486 0.1739 0.1762 -0.97%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.11 0.145 0.11 0.125 0.145 0.14 0.15 -
P/RPS 0.36 0.37 0.27 0.31 0.30 0.27 0.33 1.46%
P/EPS -20.88 -147.97 -30.13 -7.40 -17.62 -3.07 -76.77 -19.49%
EY -4.79 -0.68 -3.32 -13.52 -5.68 -32.57 -1.30 24.26%
DY 2.27 1.72 2.27 2.00 1.72 3.57 3.33 -6.18%
P/NAPS 0.24 0.23 0.16 0.19 0.22 0.16 0.17 5.91%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 27/02/17 24/02/16 26/02/15 28/02/14 27/02/13 -
Price 0.13 0.125 0.12 0.115 0.15 0.145 0.135 -
P/RPS 0.43 0.32 0.29 0.28 0.31 0.28 0.29 6.78%
P/EPS -24.68 -127.56 -32.86 -6.80 -18.22 -3.18 -69.09 -15.75%
EY -4.05 -0.78 -3.04 -14.70 -5.49 -31.45 -1.45 18.66%
DY 1.92 2.00 2.08 2.17 1.67 3.45 3.70 -10.35%
P/NAPS 0.29 0.20 0.18 0.17 0.22 0.17 0.15 11.60%

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