[ASB] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 4.44%
YoY- 53.08%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 62,074 64,507 61,263 63,041 54,893 55,460 57,046 1.41%
PBT 1,938 12,332 6,562 -1,343 -3,815 1,530 3,660 -10.04%
Tax -1,057 -1,326 -1,498 -1,163 -714 -620 -448 15.36%
NP 881 11,006 5,064 -2,506 -4,529 910 3,212 -19.37%
-
NP to SH 93 9,599 4,662 -2,456 -5,234 286 2,715 -42.98%
-
Tax Rate 54.54% 10.75% 22.83% - - 40.52% 12.24% -
Total Cost 61,193 53,501 56,199 65,547 59,422 54,550 53,834 2.15%
-
Net Worth 432,962 453,469 379,782 453,336 459,257 431,383 466,313 -1.22%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 432,962 453,469 379,782 453,336 459,257 431,383 466,313 -1.22%
NOSH 664,052 661,999 568,536 511,666 513,137 476,666 476,315 5.68%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.42% 17.06% 8.27% -3.98% -8.25% 1.64% 5.63% -
ROE 0.02% 2.12% 1.23% -0.54% -1.14% 0.07% 0.58% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.35 9.74 10.78 12.32 10.70 11.63 11.98 -4.04%
EPS 0.01 1.45 0.82 -0.48 -1.02 0.06 0.57 -48.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.652 0.685 0.668 0.886 0.895 0.905 0.979 -6.54%
Adjusted Per Share Value based on latest NOSH - 511,666
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.44 2.54 2.41 2.48 2.16 2.18 2.25 1.35%
EPS 0.00 0.38 0.18 -0.10 -0.21 0.01 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1705 0.1786 0.1495 0.1785 0.1808 0.1699 0.1836 -1.22%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.11 0.125 0.215 0.135 0.15 0.17 0.15 -
P/RPS 1.18 1.28 2.00 1.10 1.40 1.46 1.25 -0.95%
P/EPS 785.44 8.62 26.22 -28.13 -14.71 283.33 26.32 76.02%
EY 0.13 11.60 3.81 -3.56 -6.80 0.35 3.80 -42.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.32 0.15 0.17 0.19 0.15 2.10%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 26/11/14 29/11/13 29/11/12 23/11/11 24/11/10 -
Price 0.105 0.125 0.17 0.145 0.16 0.18 0.19 -
P/RPS 1.12 1.28 1.58 1.18 1.50 1.55 1.59 -5.66%
P/EPS 749.74 8.62 20.73 -30.21 -15.69 300.00 33.33 67.93%
EY 0.13 11.60 4.82 -3.31 -6.38 0.33 3.00 -40.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.25 0.16 0.18 0.20 0.19 -2.82%

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