[ASB] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 63.65%
YoY- 1.85%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 274,764 259,977 267,440 243,664 262,175 250,748 250,040 6.46%
PBT 2,630 1,913 -10,254 -5,420 -19,327 -3,685 -2,842 -
Tax -5,164 -4,793 -4,194 -3,512 -5,539 -4,158 -3,912 20.27%
NP -2,534 -2,880 -14,448 -8,932 -24,866 -7,844 -6,754 -47.88%
-
NP to SH -4,643 -3,517 -14,600 -8,512 -23,418 -9,594 -9,478 -37.77%
-
Tax Rate 196.35% 250.55% - - - - - -
Total Cost 277,298 262,857 281,888 252,596 287,041 258,592 256,794 5.23%
-
Net Worth 377,365 352,436 421,035 444,803 441,655 455,403 456,386 -11.87%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,410 1,758 2,570 - 2,567 3,426 5,151 -57.74%
Div Payout % 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 377,365 352,436 421,035 444,803 441,655 455,403 456,386 -11.87%
NOSH 564,074 527,599 514,084 519,024 513,552 513,999 515,108 6.22%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -0.92% -1.11% -5.40% -3.67% -9.48% -3.13% -2.70% -
ROE -1.23% -1.00% -3.47% -1.91% -5.30% -2.11% -2.08% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 48.71 49.28 52.02 46.95 51.05 48.78 48.54 0.23%
EPS -0.82 -0.67 -2.84 -1.64 -4.56 -1.87 -1.84 -41.56%
DPS 0.25 0.33 0.50 0.00 0.50 0.67 1.00 -60.21%
NAPS 0.669 0.668 0.819 0.857 0.86 0.886 0.886 -17.03%
Adjusted Per Share Value based on latest NOSH - 519,024
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.86 10.28 10.57 9.63 10.37 9.91 9.89 6.41%
EPS -0.18 -0.14 -0.58 -0.34 -0.93 -0.38 -0.37 -38.06%
DPS 0.06 0.07 0.10 0.00 0.10 0.14 0.20 -55.08%
NAPS 0.1492 0.1393 0.1665 0.1759 0.1746 0.1801 0.1804 -11.86%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.145 0.215 0.215 0.14 0.14 0.135 0.15 -
P/RPS 0.30 0.44 0.41 0.30 0.27 0.28 0.31 -2.15%
P/EPS -17.62 -32.25 -7.57 -8.54 -3.07 -7.23 -8.15 66.96%
EY -5.68 -3.10 -13.21 -11.71 -32.57 -13.83 -12.27 -40.07%
DY 1.72 1.55 2.33 0.00 3.57 4.94 6.67 -59.38%
P/NAPS 0.22 0.32 0.26 0.16 0.16 0.15 0.17 18.69%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 27/08/14 28/05/14 28/02/14 29/11/13 28/08/13 -
Price 0.15 0.17 0.215 0.235 0.145 0.145 0.14 -
P/RPS 0.31 0.34 0.41 0.50 0.28 0.30 0.29 4.53%
P/EPS -18.22 -25.50 -7.57 -14.33 -3.18 -7.77 -7.61 78.68%
EY -5.49 -3.92 -13.21 -6.98 -31.45 -12.87 -13.14 -44.02%
DY 1.67 1.96 2.33 0.00 3.45 4.60 7.14 -61.93%
P/NAPS 0.22 0.25 0.26 0.27 0.17 0.16 0.16 23.58%

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