[ASB] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 70.3%
YoY- -637.2%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 253,166 266,284 253,112 283,583 261,786 261,890 263,252 -2.56%
PBT -11,821 -9,406 -12,808 345 -8,340 -9,960 -8,616 23.44%
Tax -2,921 -4,738 -5,616 -1,485 -4,806 -4,520 -5,820 -36.81%
NP -14,742 -14,144 -18,424 -1,140 -13,146 -14,480 -14,436 1.40%
-
NP to SH -17,561 -17,028 -18,812 -4,895 -16,484 -16,272 -15,976 6.50%
-
Tax Rate - - - 430.43% - - - -
Total Cost 267,909 280,428 271,536 284,723 274,933 276,370 277,688 -2.35%
-
Net Worth 406,987 421,854 422,783 421,854 415,350 419,996 388,070 3.22%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 3,097 4,645 - 2,322 3,097 4,645 - -
Div Payout % 0.00% 0.00% - 0.00% 0.00% 0.00% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 406,987 421,854 422,783 421,854 415,350 419,996 388,070 3.22%
NOSH 929,194 929,194 929,194 929,194 929,194 929,194 929,194 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -5.82% -5.31% -7.28% -0.40% -5.02% -5.53% -5.48% -
ROE -4.31% -4.04% -4.45% -1.16% -3.97% -3.87% -4.12% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 27.25 28.66 27.24 30.52 28.17 28.18 31.14 -8.50%
EPS -1.89 -1.84 -2.04 -0.54 -1.81 -1.82 -1.88 0.35%
DPS 0.33 0.50 0.00 0.25 0.33 0.50 0.00 -
NAPS 0.438 0.454 0.455 0.454 0.447 0.452 0.459 -3.07%
Adjusted Per Share Value based on latest NOSH - 929,194
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 10.01 10.53 10.01 11.21 10.35 10.35 10.41 -2.57%
EPS -0.69 -0.67 -0.74 -0.19 -0.65 -0.64 -0.63 6.24%
DPS 0.12 0.18 0.00 0.09 0.12 0.18 0.00 -
NAPS 0.1609 0.1668 0.1672 0.1668 0.1642 0.1661 0.1534 3.23%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.13 0.145 0.14 0.11 0.15 0.18 0.135 -
P/RPS 0.48 0.51 0.51 0.36 0.53 0.64 0.43 7.60%
P/EPS -6.88 -7.91 -6.92 -20.88 -8.46 -10.28 -7.14 -2.44%
EY -14.54 -12.64 -14.46 -4.79 -11.83 -9.73 -14.00 2.55%
DY 2.56 3.45 0.00 2.27 2.22 2.78 0.00 -
P/NAPS 0.30 0.32 0.31 0.24 0.34 0.40 0.29 2.28%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 29/05/19 27/02/19 28/11/18 28/08/18 30/05/18 -
Price 0.13 0.135 0.15 0.13 0.125 0.155 0.14 -
P/RPS 0.48 0.47 0.55 0.43 0.44 0.55 0.45 4.39%
P/EPS -6.88 -7.37 -7.41 -24.68 -7.05 -8.85 -7.41 -4.82%
EY -14.54 -13.57 -13.50 -4.05 -14.19 -11.30 -13.50 5.06%
DY 2.56 3.70 0.00 1.92 2.67 3.23 0.00 -
P/NAPS 0.30 0.30 0.33 0.29 0.28 0.34 0.31 -2.16%

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