[ASB] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 26.85%
YoY- -38.37%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 115,221 253,166 261,786 235,986 248,160 256,385 259,977 -12.67%
PBT -42,013 -11,821 -8,340 257 2,482 8,381 1,913 -
Tax -2,346 -2,921 -4,806 -5,010 -5,238 -5,070 -4,793 -11.21%
NP -44,360 -14,742 -13,146 -4,753 -2,756 3,310 -2,880 57.67%
-
NP to SH -43,350 -17,561 -16,484 -8,313 -6,008 -1,001 -3,517 51.92%
-
Tax Rate - - - 1,949.42% 211.04% 60.49% 250.55% -
Total Cost 159,581 267,909 274,933 240,739 250,916 253,074 262,857 -7.97%
-
Net Worth 446,013 406,987 415,350 433,768 432,962 467,668 352,436 3.99%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 4,336 3,097 3,097 2,234 2,213 2,275 1,758 16.22%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 446,013 406,987 415,350 433,768 432,962 467,668 352,436 3.99%
NOSH 929,194 929,194 929,194 670,430 664,052 682,727 527,599 9.88%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -38.50% -5.82% -5.02% -2.01% -1.11% 1.29% -1.11% -
ROE -9.72% -4.31% -3.97% -1.92% -1.39% -0.21% -1.00% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 12.40 27.25 28.17 35.20 37.37 37.55 49.28 -20.52%
EPS -4.67 -1.89 -1.81 -1.24 -0.91 -0.15 -0.67 38.16%
DPS 0.47 0.33 0.33 0.33 0.33 0.33 0.33 6.06%
NAPS 0.48 0.438 0.447 0.647 0.652 0.685 0.668 -5.35%
Adjusted Per Share Value based on latest NOSH - 691,250
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 4.54 9.97 10.31 9.29 9.77 10.10 10.24 -12.66%
EPS -1.71 -0.69 -0.65 -0.33 -0.24 -0.04 -0.14 51.69%
DPS 0.17 0.12 0.12 0.09 0.09 0.09 0.07 15.92%
NAPS 0.1756 0.1603 0.1636 0.1708 0.1705 0.1842 0.1388 3.99%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.13 0.13 0.15 0.145 0.11 0.125 0.215 -
P/RPS 1.05 0.48 0.53 0.41 0.29 0.33 0.44 15.58%
P/EPS -2.79 -6.88 -8.46 -11.69 -12.16 -85.23 -32.25 -33.47%
EY -35.89 -14.54 -11.83 -8.55 -8.22 -1.17 -3.10 50.35%
DY 3.59 2.56 2.22 2.30 3.03 2.67 1.55 15.01%
P/NAPS 0.27 0.30 0.34 0.22 0.17 0.18 0.32 -2.78%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 27/11/19 28/11/18 22/11/17 23/11/16 25/11/15 26/11/14 -
Price 0.165 0.13 0.125 0.14 0.105 0.125 0.17 -
P/RPS 1.33 0.48 0.44 0.40 0.28 0.33 0.34 25.49%
P/EPS -3.54 -6.88 -7.05 -11.29 -11.61 -85.23 -25.50 -28.02%
EY -28.28 -14.54 -14.19 -8.86 -8.62 -1.17 -3.92 38.96%
DY 2.83 2.56 2.67 2.38 3.17 2.67 1.96 6.30%
P/NAPS 0.34 0.30 0.28 0.22 0.16 0.18 0.25 5.25%

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