[ASB] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 36.83%
YoY- 8482.61%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 62,823 60,916 58,621 53,170 52,713 54,423 53,455 2.72%
PBT -3,553 -1,355 -761 12,222 873 4,840 7,768 -
Tax -945 -878 -831 -777 -423 -454 -507 10.93%
NP -4,498 -2,233 -1,592 11,445 450 4,386 7,261 -
-
NP to SH -5,323 -2,128 -2,168 5,784 -69 2,948 6,409 -
-
Tax Rate - - - 6.36% 48.45% 9.38% 6.53% -
Total Cost 67,321 63,149 60,213 41,725 52,263 50,037 46,194 6.47%
-
Net Worth 441,808 444,803 460,958 464,749 627,900 465,498 421,887 0.77%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 441,808 444,803 460,958 464,749 627,900 465,498 421,887 0.77%
NOSH 665,374 519,024 516,190 507,368 690,000 475,483 461,079 6.30%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -7.16% -3.67% -2.72% 21.53% 0.85% 8.06% 13.58% -
ROE -1.20% -0.48% -0.47% 1.24% -0.01% 0.63% 1.52% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 9.44 11.74 11.36 10.48 7.64 11.45 11.59 -3.36%
EPS -0.80 -0.41 -0.42 1.14 -0.01 0.62 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.664 0.857 0.893 0.916 0.91 0.979 0.915 -5.20%
Adjusted Per Share Value based on latest NOSH - 507,368
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.48 2.41 2.32 2.10 2.08 2.15 2.11 2.72%
EPS -0.21 -0.08 -0.09 0.23 0.00 0.12 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1747 0.1759 0.1823 0.1838 0.2483 0.1841 0.1668 0.77%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.155 0.14 0.13 0.19 0.27 0.15 0.08 -
P/RPS 1.64 1.19 1.14 1.81 3.53 1.31 0.69 15.51%
P/EPS -19.38 -34.15 -30.95 16.67 -2,700.00 24.19 5.76 -
EY -5.16 -2.93 -3.23 6.00 -0.04 4.13 17.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.16 0.15 0.21 0.30 0.15 0.09 16.91%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 28/05/14 29/05/13 23/05/12 25/05/11 25/05/10 29/05/09 -
Price 0.145 0.235 0.155 0.16 0.23 0.14 0.13 -
P/RPS 1.54 2.00 1.36 1.53 3.01 1.22 1.12 5.44%
P/EPS -18.12 -57.32 -36.90 14.04 -2,300.00 22.58 9.35 -
EY -5.52 -1.74 -2.71 7.13 -0.04 4.43 10.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.17 0.17 0.25 0.14 0.14 7.82%

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