[ASB] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -358.58%
YoY- -150.14%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 268,837 256,385 255,564 251,292 274,764 259,977 267,440 0.34%
PBT -466 8,381 -12,092 -14,212 2,630 1,913 -10,254 -87.19%
Tax -6,716 -5,070 -4,954 -3,780 -5,164 -4,793 -4,194 36.75%
NP -7,182 3,310 -17,046 -17,992 -2,534 -2,880 -14,448 -37.16%
-
NP to SH -11,212 -1,001 -20,700 -21,292 -4,643 -3,517 -14,600 -16.09%
-
Tax Rate - 60.49% - - 196.35% 250.55% - -
Total Cost 276,019 253,074 272,610 269,284 277,298 262,857 281,888 -1.38%
-
Net Worth 439,855 467,668 435,894 441,808 377,365 352,436 421,035 2.94%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 1,658 2,275 3,317 - 1,410 1,758 2,570 -25.27%
Div Payout % 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 439,855 467,668 435,894 441,808 377,365 352,436 421,035 2.94%
NOSH 663,431 682,727 663,461 665,374 564,074 527,599 514,084 18.47%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -2.67% 1.29% -6.67% -7.16% -0.92% -1.11% -5.40% -
ROE -2.55% -0.21% -4.75% -4.82% -1.23% -1.00% -3.47% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 40.52 37.55 38.52 37.77 48.71 49.28 52.02 -15.30%
EPS -1.69 -0.15 -3.12 -3.20 -0.82 -0.67 -2.84 -29.18%
DPS 0.25 0.33 0.50 0.00 0.25 0.33 0.50 -36.92%
NAPS 0.663 0.685 0.657 0.664 0.669 0.668 0.819 -13.10%
Adjusted Per Share Value based on latest NOSH - 665,374
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.63 10.14 10.10 9.94 10.86 10.28 10.57 0.37%
EPS -0.44 -0.04 -0.82 -0.84 -0.18 -0.14 -0.58 -16.77%
DPS 0.07 0.09 0.13 0.00 0.06 0.07 0.10 -21.11%
NAPS 0.1739 0.1849 0.1723 0.1747 0.1492 0.1393 0.1665 2.93%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.125 0.125 0.145 0.155 0.145 0.215 0.215 -
P/RPS 0.31 0.33 0.38 0.41 0.30 0.44 0.41 -16.96%
P/EPS -7.40 -85.23 -4.65 -4.84 -17.62 -32.25 -7.57 -1.49%
EY -13.52 -1.17 -21.52 -20.65 -5.68 -3.10 -13.21 1.55%
DY 2.00 2.67 3.45 0.00 1.72 1.55 2.33 -9.65%
P/NAPS 0.19 0.18 0.22 0.23 0.22 0.32 0.26 -18.82%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 25/11/15 26/08/15 27/05/15 26/02/15 26/11/14 27/08/14 -
Price 0.115 0.125 0.11 0.145 0.15 0.17 0.215 -
P/RPS 0.28 0.33 0.29 0.38 0.31 0.34 0.41 -22.39%
P/EPS -6.80 -85.23 -3.53 -4.53 -18.22 -25.50 -7.57 -6.88%
EY -14.70 -1.17 -28.36 -22.07 -5.49 -3.92 -13.21 7.36%
DY 2.17 2.67 4.55 0.00 1.67 1.96 2.33 -4.61%
P/NAPS 0.17 0.18 0.17 0.22 0.22 0.25 0.26 -24.60%

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