[ASB] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -9.17%
YoY- -264.46%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 265,101 268,826 270,537 242,162 225,797 226,038 227,212 2.60%
PBT 5,128 1,711 -24,653 -4,378 16,607 5,960 32,192 -26.35%
Tax -7,114 -5,544 -5,650 -3,729 -2,719 -1,539 -399 61.55%
NP -1,986 -3,833 -30,303 -8,107 13,888 4,421 31,793 -
-
NP to SH -5,840 -7,693 -27,305 -9,749 5,928 1,737 30,137 -
-
Tax Rate 138.73% 324.02% - - 16.37% 25.82% 1.24% -
Total Cost 267,087 272,659 300,840 250,269 211,909 221,617 195,419 5.34%
-
Net Worth 441,497 434,570 423,586 455,403 468,650 454,878 453,142 -0.43%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 1,692 1,653 1,293 2,570 2,574 - - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 43.44% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 441,497 434,570 423,586 455,403 468,650 454,878 453,142 -0.43%
NOSH 677,142 661,447 517,200 514,000 514,999 500,416 464,761 6.46%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -0.75% -1.43% -11.20% -3.35% 6.15% 1.96% 13.99% -
ROE -1.32% -1.77% -6.45% -2.14% 1.26% 0.38% 6.65% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 39.15 40.64 52.31 47.11 43.84 45.17 48.89 -3.63%
EPS -0.86 -1.16 -5.28 -1.90 1.15 0.35 6.48 -
DPS 0.25 0.25 0.25 0.50 0.50 0.00 0.00 -
NAPS 0.652 0.657 0.819 0.886 0.91 0.909 0.975 -6.48%
Adjusted Per Share Value based on latest NOSH - 514,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.44 10.59 10.65 9.54 8.89 8.90 8.95 2.59%
EPS -0.23 -0.30 -1.08 -0.38 0.23 0.07 1.19 -
DPS 0.07 0.07 0.05 0.10 0.10 0.00 0.00 -
NAPS 0.1738 0.1711 0.1668 0.1793 0.1845 0.1791 0.1784 -0.43%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.12 0.145 0.215 0.15 0.17 0.20 0.14 -
P/RPS 0.31 0.36 0.41 0.32 0.39 0.44 0.29 1.11%
P/EPS -13.91 -12.47 -4.07 -7.91 14.77 57.62 2.16 -
EY -7.19 -8.02 -24.56 -12.64 6.77 1.74 46.32 -
DY 2.08 1.72 1.16 3.33 2.94 0.00 0.00 -
P/NAPS 0.18 0.22 0.26 0.17 0.19 0.22 0.14 4.27%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 26/08/15 27/08/14 28/08/13 29/08/12 24/08/11 25/08/10 -
Price 0.115 0.11 0.215 0.14 0.17 0.18 0.14 -
P/RPS 0.29 0.27 0.41 0.30 0.39 0.40 0.29 0.00%
P/EPS -13.33 -9.46 -4.07 -7.38 14.77 51.86 2.16 -
EY -7.50 -10.57 -24.56 -13.55 6.77 1.93 46.32 -
DY 2.17 2.27 1.16 3.57 2.94 0.00 0.00 -
P/NAPS 0.18 0.17 0.26 0.16 0.19 0.20 0.14 4.27%

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