[ASB] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 92.74%
YoY- 71.53%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 196,340 176,990 186,120 192,289 194,983 188,061 167,561 2.67%
PBT -6,255 193 1,862 6,286 1,435 -2,764 8,316 -
Tax -3,605 -3,758 -3,929 -3,803 -3,595 -3,119 -2,221 8.40%
NP -9,860 -3,565 -2,067 2,483 -2,160 -5,883 6,095 -
-
NP to SH -12,363 -6,235 -4,506 -751 -2,638 -7,196 -1,201 47.46%
-
Tax Rate - 1,947.15% 211.01% 60.50% 250.52% - 26.71% -
Total Cost 206,200 180,555 188,187 189,806 197,143 193,944 161,466 4.15%
-
Net Worth 415,350 433,768 432,962 467,668 352,436 455,403 447,872 -1.24%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 2,322 1,676 1,660 1,706 1,319 2,570 - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 415,350 433,768 432,962 467,668 352,436 455,403 447,872 -1.24%
NOSH 929,194 670,430 664,052 682,727 527,600 514,000 500,416 10.86%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -5.02% -2.01% -1.11% 1.29% -1.11% -3.13% 3.64% -
ROE -2.98% -1.44% -1.04% -0.16% -0.75% -1.58% -0.27% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 21.13 26.40 28.03 28.16 36.96 36.59 33.48 -7.38%
EPS -1.36 -0.93 -0.68 -0.11 -0.50 -1.40 -0.24 33.50%
DPS 0.25 0.25 0.25 0.25 0.25 0.50 0.00 -
NAPS 0.447 0.647 0.652 0.685 0.668 0.886 0.895 -10.92%
Adjusted Per Share Value based on latest NOSH - 661,999
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.73 6.97 7.33 7.57 7.68 7.41 6.60 2.66%
EPS -0.49 -0.25 -0.18 -0.03 -0.10 -0.28 -0.05 46.26%
DPS 0.09 0.07 0.07 0.07 0.05 0.10 0.00 -
NAPS 0.1636 0.1708 0.1705 0.1842 0.1388 0.1793 0.1764 -1.24%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.15 0.145 0.11 0.125 0.215 0.135 0.15 -
P/RPS 0.71 0.55 0.39 0.44 0.58 0.37 0.45 7.89%
P/EPS -11.27 -15.59 -16.21 -113.64 -43.00 -9.64 -62.50 -24.82%
EY -8.87 -6.41 -6.17 -0.88 -2.33 -10.37 -1.60 33.01%
DY 1.67 1.72 2.27 2.00 1.16 3.70 0.00 -
P/NAPS 0.34 0.22 0.17 0.18 0.32 0.15 0.17 12.24%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 22/11/17 23/11/16 25/11/15 26/11/14 29/11/13 29/11/12 -
Price 0.125 0.14 0.105 0.125 0.17 0.145 0.16 -
P/RPS 0.59 0.53 0.37 0.44 0.46 0.40 0.48 3.49%
P/EPS -9.39 -15.05 -15.47 -113.64 -34.00 -10.36 -66.67 -27.85%
EY -10.64 -6.64 -6.46 -0.88 -2.94 -9.66 -1.50 38.59%
DY 2.00 1.79 2.38 2.00 1.47 3.45 0.00 -
P/NAPS 0.28 0.22 0.16 0.18 0.25 0.16 0.18 7.63%

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