[ASB] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 447.34%
YoY- 8482.61%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 229,809 223,414 225,336 212,680 222,285 219,488 218,314 3.46%
PBT 9,174 11,088 24,262 48,888 8,909 7,949 8,864 2.30%
Tax -3,281 -2,961 -3,014 -3,108 -2,019 -1,902 -1,614 60.12%
NP 5,893 8,126 21,248 45,780 6,890 6,046 7,250 -12.84%
-
NP to SH -978 -1,601 8,066 23,136 4,227 3,489 4,662 -
-
Tax Rate 35.76% 26.70% 12.42% 6.36% 22.66% 23.93% 18.21% -
Total Cost 223,916 215,288 204,088 166,900 215,395 213,441 211,064 4.00%
-
Net Worth 447,470 447,872 464,560 464,749 456,677 446,865 450,825 -0.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,502 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 447,470 447,872 464,560 464,749 456,677 446,865 450,825 -0.49%
NOSH 500,526 500,416 510,506 507,368 499,647 493,773 495,957 0.61%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.56% 3.64% 9.43% 21.53% 3.10% 2.75% 3.32% -
ROE -0.22% -0.36% 1.74% 4.98% 0.93% 0.78% 1.03% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 45.91 44.65 44.14 41.92 44.49 44.45 44.02 2.82%
EPS -0.19 -0.32 1.58 4.56 0.85 0.71 0.94 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.894 0.895 0.91 0.916 0.914 0.905 0.909 -1.09%
Adjusted Per Share Value based on latest NOSH - 507,368
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.05 8.80 8.87 8.37 8.75 8.64 8.60 3.44%
EPS -0.04 -0.06 0.32 0.91 0.17 0.14 0.18 -
DPS 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1762 0.1764 0.1829 0.183 0.1798 0.176 0.1775 -0.48%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.15 0.15 0.17 0.19 0.19 0.17 0.20 -
P/RPS 0.33 0.34 0.39 0.45 0.43 0.38 0.45 -18.60%
P/EPS -76.77 -46.88 10.76 4.17 22.46 24.06 21.28 -
EY -1.30 -2.13 9.29 24.00 4.45 4.16 4.70 -
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.17 0.19 0.21 0.21 0.19 0.22 -15.72%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 29/08/12 23/05/12 28/02/12 23/11/11 24/08/11 -
Price 0.135 0.16 0.17 0.16 0.19 0.18 0.18 -
P/RPS 0.29 0.36 0.39 0.38 0.43 0.40 0.41 -20.53%
P/EPS -69.09 -50.00 10.76 3.51 22.46 25.47 19.15 -
EY -1.45 -2.00 9.29 28.50 4.45 3.93 5.22 -
DY 3.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.18 0.19 0.17 0.21 0.20 0.20 -17.37%

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