[ASB] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -119.85%
YoY- -145.89%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 256,385 259,977 250,748 223,414 219,488 216,024 211,808 3.23%
PBT 8,381 1,913 -3,685 11,088 7,949 12,754 16,286 -10.47%
Tax -5,070 -4,793 -4,158 -2,961 -1,902 -906 -2,733 10.84%
NP 3,310 -2,880 -7,844 8,126 6,046 11,848 13,553 -20.92%
-
NP to SH -1,001 -3,517 -9,594 -1,601 3,489 8,850 10,152 -
-
Tax Rate 60.49% 250.55% - 26.70% 23.93% 7.10% 16.78% -
Total Cost 253,074 262,857 258,592 215,288 213,441 204,176 198,254 4.15%
-
Net Worth 467,668 352,436 455,403 447,872 446,865 464,185 421,339 1.75%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,275 1,758 3,426 - - - - -
Div Payout % 0.00% 0.00% 0.00% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 467,668 352,436 455,403 447,872 446,865 464,185 421,339 1.75%
NOSH 682,727 527,599 513,999 500,416 493,773 474,142 467,116 6.52%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.29% -1.11% -3.13% 3.64% 2.75% 5.48% 6.40% -
ROE -0.21% -1.00% -2.11% -0.36% 0.78% 1.91% 2.41% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 37.55 49.28 48.78 44.65 44.45 45.56 45.34 -3.09%
EPS -0.15 -0.67 -1.87 -0.32 0.71 1.87 2.17 -
DPS 0.33 0.33 0.67 0.00 0.00 0.00 0.00 -
NAPS 0.685 0.668 0.886 0.895 0.905 0.979 0.902 -4.48%
Adjusted Per Share Value based on latest NOSH - 513,137
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 10.14 10.28 9.91 8.83 8.68 8.54 8.37 3.24%
EPS -0.04 -0.14 -0.38 -0.06 0.14 0.35 0.40 -
DPS 0.09 0.07 0.14 0.00 0.00 0.00 0.00 -
NAPS 0.1849 0.1393 0.1801 0.1771 0.1767 0.1835 0.1666 1.75%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.125 0.215 0.135 0.15 0.17 0.15 0.14 -
P/RPS 0.33 0.44 0.28 0.34 0.38 0.33 0.31 1.04%
P/EPS -85.23 -32.25 -7.23 -46.88 24.06 8.04 6.44 -
EY -1.17 -3.10 -13.83 -2.13 4.16 12.44 15.52 -
DY 2.67 1.55 4.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.32 0.15 0.17 0.19 0.15 0.16 1.98%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 29/11/13 29/11/12 23/11/11 24/11/10 19/11/09 -
Price 0.125 0.17 0.145 0.16 0.18 0.19 0.15 -
P/RPS 0.33 0.34 0.30 0.36 0.40 0.42 0.33 0.00%
P/EPS -85.23 -25.50 -7.77 -50.00 25.47 10.18 6.90 -
EY -1.17 -3.92 -12.87 -2.00 3.93 9.82 14.49 -
DY 2.67 1.96 4.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.25 0.16 0.18 0.20 0.19 0.17 0.95%

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