[ASB] YoY TTM 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- 28.5%
YoY- -1808.58%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 262,668 272,070 268,759 250,310 225,230 224,452 229,795 2.25%
PBT -5,266 7,481 -16,748 -1,906 11,262 3,830 31,615 -
Tax -6,845 -5,372 -5,985 -4,178 -2,813 -1,711 -221 77.12%
NP -12,111 2,109 -22,733 -6,084 8,449 2,119 31,394 -
-
NP to SH -15,346 -2,756 -20,187 -6,971 408 -692 30,019 -
-
Tax Rate - 71.81% - - 24.98% 44.67% 0.70% -
Total Cost 274,779 269,961 291,492 256,394 216,781 222,333 198,401 5.57%
-
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 1,692 1,653 1,293 2,570 2,574 - - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 631.13% - - -
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 -4.61% 0.78% -8.46% -2.43% 3.75% 0.94% 13.66% -
ROE -3.54% -0.61% -5.32% -1.54% 0.09% -0.16% 6.44% -
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 39.56 41.10 47.27 48.92 43.89 47.09 48.24 -3.24%
EPS -2.31 -0.42 -3.55 -1.36 0.08 -0.15 6.30 -
DPS 0.25 0.25 0.23 0.50 0.50 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 10.39 10.76 10.63 9.90 8.91 8.87 9.09 2.25%
EPS -0.61 -0.11 -0.80 -0.28 0.02 -0.03 1.19 -
DPS 0.07 0.07 0.05 0.10 0.10 0.00 0.00 -
NAPS 0.1712 0.1793 0.1502 0.1792 0.1816 0.1706 0.1844 -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 0.28 0.30 0.45 0.28 0.34 0.36 0.31 -1.68%
P/EPS -4.76 -30.03 -6.06 -9.91 188.65 -117.10 2.38 -
EY -21.01 -3.33 -16.51 -10.09 0.53 -0.85 42.02 -
DY 2.27 2.00 1.06 3.72 3.33 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 0.27 0.30 0.36 0.30 0.36 0.38 0.39 -5.93%
P/EPS -4.54 -30.03 -4.79 -10.64 201.23 -123.99 3.01 -
EY -22.01 -3.33 -20.89 -9.40 0.50 -0.81 33.17 -
DY 2.38 2.00 1.34 3.46 3.13 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