[ASB] YoY 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- -198.91%
YoY- -1930.07%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
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 64,507 61,263 63,041 54,893 55,460 57,046 54,463 2.85%
PBT 12,332 6,562 -1,343 -3,815 1,530 3,660 4,237 19.47%
Tax -1,326 -1,498 -1,163 -714 -620 -448 -626 13.31%
NP 11,006 5,064 -2,506 -4,529 910 3,212 3,611 20.40%
-
NP to SH 9,599 4,662 -2,456 -5,234 286 2,715 2,833 22.54%
-
Tax Rate 10.75% 22.83% - - 40.52% 12.24% 14.77% -
Total Cost 53,501 56,199 65,547 59,422 54,550 53,834 50,852 0.84%
-
Net Worth 453,469 379,782 453,336 459,257 431,383 466,313 425,894 1.05%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 453,469 379,782 453,336 459,257 431,383 466,313 425,894 1.05%
NOSH 661,999 568,536 511,666 513,137 476,666 476,315 472,166 5.79%
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 17.06% 8.27% -3.98% -8.25% 1.64% 5.63% 6.63% -
ROE 2.12% 1.23% -0.54% -1.14% 0.07% 0.58% 0.67% -
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 9.74 10.78 12.32 10.70 11.63 11.98 11.53 -2.77%
EPS 1.45 0.82 -0.48 -1.02 0.06 0.57 0.60 15.83%
DPS 0.00 0.00 0.00 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 2.54 2.41 2.48 2.16 2.18 2.25 2.14 2.89%
EPS 0.38 0.18 -0.10 -0.21 0.01 0.11 0.11 22.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1786 0.1495 0.1785 0.1808 0.1699 0.1836 0.1677 1.05%
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 1.28 2.00 1.10 1.40 1.46 1.25 1.21 0.94%
P/EPS 8.62 26.22 -28.13 -14.71 283.33 26.32 23.33 -15.28%
EY 11.60 3.81 -3.56 -6.80 0.35 3.80 4.29 18.02%
DY 0.00 0.00 0.00 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 1.28 1.58 1.18 1.50 1.55 1.59 1.30 -0.25%
P/EPS 8.62 20.73 -30.21 -15.69 300.00 33.33 25.00 -16.25%
EY 11.60 4.82 -3.31 -6.38 0.33 3.00 4.00 19.40%
DY 0.00 0.00 0.00 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