[ASB] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 64.18%
YoY- 86.35%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 285,273 267,645 262,668 272,070 268,759 250,310 225,230 4.01%
PBT 1,911 16,520 -5,266 7,481 -16,748 -1,906 11,262 -25.58%
Tax -4,456 -2,761 -6,845 -5,372 -5,985 -4,178 -2,813 7.96%
NP -2,545 13,759 -12,111 2,109 -22,733 -6,084 8,449 -
-
NP to SH -6,792 2,344 -15,346 -2,756 -20,187 -6,971 408 -
-
Tax Rate 233.18% 16.71% - 71.81% - - 24.98% -
Total Cost 287,818 253,886 274,779 269,961 291,492 256,394 216,781 4.83%
-
Net Worth 415,350 447,238 432,962 453,469 379,782 453,336 459,257 -1.66%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 2,322 1,665 1,692 1,653 1,293 2,570 2,574 -1.70%
Div Payout % 0.00% 71.04% 0.00% 0.00% 0.00% 0.00% 631.13% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 415,350 447,238 432,962 453,469 379,782 453,336 459,257 -1.66%
NOSH 929,194 691,250 664,052 661,999 568,536 511,666 513,137 10.39%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -0.89% 5.14% -4.61% 0.78% -8.46% -2.43% 3.75% -
ROE -1.64% 0.52% -3.54% -0.61% -5.32% -1.54% 0.09% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 30.70 38.72 39.56 41.10 47.27 48.92 43.89 -5.78%
EPS -0.73 0.34 -2.31 -0.42 -3.55 -1.36 0.08 -
DPS 0.25 0.24 0.25 0.25 0.23 0.50 0.50 -10.90%
NAPS 0.447 0.647 0.652 0.685 0.668 0.886 0.895 -10.92%
Adjusted Per Share Value based on latest NOSH - 661,999
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 11.28 10.58 10.39 10.76 10.63 9.90 8.91 4.00%
EPS -0.27 0.09 -0.61 -0.11 -0.80 -0.28 0.02 -
DPS 0.09 0.07 0.07 0.07 0.05 0.10 0.10 -1.73%
NAPS 0.1642 0.1768 0.1712 0.1793 0.1502 0.1792 0.1816 -1.66%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.15 0.145 0.11 0.125 0.215 0.135 0.15 -
P/RPS 0.49 0.37 0.28 0.30 0.45 0.28 0.34 6.27%
P/EPS -20.52 42.76 -4.76 -30.03 -6.06 -9.91 188.65 -
EY -4.87 2.34 -21.01 -3.33 -16.51 -10.09 0.53 -
DY 1.67 1.66 2.27 2.00 1.06 3.72 3.33 -10.86%
P/NAPS 0.34 0.22 0.17 0.18 0.32 0.15 0.17 12.24%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 22/11/17 23/11/16 25/11/15 26/11/14 29/11/13 29/11/12 -
Price 0.125 0.14 0.105 0.125 0.17 0.145 0.16 -
P/RPS 0.41 0.36 0.27 0.30 0.36 0.30 0.36 2.19%
P/EPS -17.10 41.29 -4.54 -30.03 -4.79 -10.64 201.23 -
EY -5.85 2.42 -22.01 -3.33 -20.89 -9.40 0.50 -
DY 2.00 1.72 2.38 2.00 1.34 3.46 3.13 -7.18%
P/NAPS 0.28 0.22 0.16 0.18 0.25 0.16 0.18 7.63%

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