[ASB] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 26.85%
YoY- -38.37%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 261,890 263,252 265,923 235,986 235,276 244,196 276,775 -3.62%
PBT -9,960 -8,616 8,359 257 -3,306 -400 7,655 -
Tax -4,520 -5,820 -4,609 -5,010 -4,848 -5,488 1,084 -
NP -14,480 -14,436 3,750 -4,753 -8,154 -5,888 8,739 -
-
NP to SH -16,272 -15,976 -664 -8,313 -11,364 -9,140 -2,438 255.72%
-
Tax Rate - - 55.14% 1,949.42% - - -14.16% -
Total Cost 276,370 277,688 262,173 240,739 243,430 250,084 268,036 2.06%
-
Net Worth 419,996 388,070 432,979 433,768 437,179 451,623 450,033 -4.51%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 4,645 - 1,693 2,234 3,342 - 1,669 98.22%
Div Payout % 0.00% - 0.00% 0.00% 0.00% - 0.00% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 419,996 388,070 432,979 433,768 437,179 451,623 450,033 -4.51%
NOSH 929,194 929,194 677,775 670,430 668,470 672,058 667,704 24.72%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -5.53% -5.48% 1.41% -2.01% -3.47% -2.41% 3.16% -
ROE -3.87% -4.12% -0.15% -1.92% -2.60% -2.02% -0.54% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 28.18 31.14 39.25 35.20 35.20 36.34 41.45 -22.73%
EPS -1.82 -1.88 -0.10 -1.24 -1.70 -1.36 -0.37 190.07%
DPS 0.50 0.00 0.25 0.33 0.50 0.00 0.25 58.94%
NAPS 0.452 0.459 0.639 0.647 0.654 0.672 0.674 -23.44%
Adjusted Per Share Value based on latest NOSH - 691,250
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.31 10.37 10.47 9.29 9.26 9.62 10.90 -3.65%
EPS -0.64 -0.63 -0.03 -0.33 -0.45 -0.36 -0.10 245.88%
DPS 0.18 0.00 0.07 0.09 0.13 0.00 0.07 88.01%
NAPS 0.1654 0.1528 0.1705 0.1708 0.1721 0.1778 0.1772 -4.50%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.18 0.135 0.145 0.145 0.155 0.155 0.11 -
P/RPS 0.64 0.43 0.37 0.41 0.44 0.43 0.27 78.05%
P/EPS -10.28 -7.14 -147.97 -11.69 -9.12 -11.40 -30.13 -51.26%
EY -9.73 -14.00 -0.68 -8.55 -10.97 -8.77 -3.32 105.19%
DY 2.78 0.00 1.72 2.30 3.23 0.00 2.27 14.50%
P/NAPS 0.40 0.29 0.23 0.22 0.24 0.23 0.16 84.51%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 28/02/18 22/11/17 28/08/17 24/05/17 27/02/17 -
Price 0.155 0.14 0.125 0.14 0.155 0.185 0.12 -
P/RPS 0.55 0.45 0.32 0.40 0.44 0.51 0.29 53.39%
P/EPS -8.85 -7.41 -127.56 -11.29 -9.12 -13.60 -32.86 -58.39%
EY -11.30 -13.50 -0.78 -8.86 -10.97 -7.35 -3.04 140.53%
DY 3.23 0.00 2.00 2.38 3.23 0.00 2.08 34.20%
P/NAPS 0.34 0.31 0.20 0.22 0.24 0.28 0.18 52.98%

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