[ASB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 18.57%
YoY- -123.14%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 188,061 125,020 58,621 229,809 167,561 112,668 53,170 131.96%
PBT -2,764 -1,421 -761 9,174 8,316 12,131 12,222 -
Tax -3,119 -1,956 -831 -3,281 -2,221 -1,507 -777 152.36%
NP -5,883 -3,377 -1,592 5,893 6,095 10,624 11,445 -
-
NP to SH -7,196 -4,739 -2,168 -978 -1,201 4,033 5,784 -
-
Tax Rate - - - 35.76% 26.71% 12.42% 6.36% -
Total Cost 193,944 128,397 60,213 223,916 161,466 102,044 41,725 178.25%
-
Net Worth 455,403 456,386 460,958 447,470 447,872 464,560 464,749 -1.34%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,570 2,575 - 2,502 - - - -
Div Payout % 0.00% 0.00% - 0.00% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 455,403 456,386 460,958 447,470 447,872 464,560 464,749 -1.34%
NOSH 514,000 515,108 516,190 500,526 500,416 510,506 507,368 0.86%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -3.13% -2.70% -2.72% 2.56% 3.64% 9.43% 21.53% -
ROE -1.58% -1.04% -0.47% -0.22% -0.27% 0.87% 1.24% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 36.59 24.27 11.36 45.91 33.48 22.07 10.48 129.96%
EPS -1.40 -0.92 -0.42 -0.19 -0.24 0.79 1.14 -
DPS 0.50 0.50 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.886 0.886 0.893 0.894 0.895 0.91 0.916 -2.19%
Adjusted Per Share Value based on latest NOSH - 495,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.41 4.92 2.31 9.05 6.60 4.44 2.09 132.33%
EPS -0.28 -0.19 -0.09 -0.04 -0.05 0.16 0.23 -
DPS 0.10 0.10 0.00 0.10 0.00 0.00 0.00 -
NAPS 0.1793 0.1797 0.1815 0.1762 0.1764 0.1829 0.183 -1.35%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.135 0.15 0.13 0.15 0.15 0.17 0.19 -
P/RPS 0.37 0.62 1.14 0.33 0.45 0.77 1.81 -65.26%
P/EPS -9.64 -16.30 -30.95 -76.77 -62.50 21.52 16.67 -
EY -10.37 -6.13 -3.23 -1.30 -1.60 4.65 6.00 -
DY 3.70 3.33 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.15 0.17 0.17 0.19 0.21 -20.07%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 29/05/13 27/02/13 29/11/12 29/08/12 23/05/12 -
Price 0.145 0.14 0.155 0.135 0.16 0.17 0.16 -
P/RPS 0.40 0.58 1.36 0.29 0.48 0.77 1.53 -59.08%
P/EPS -10.36 -15.22 -36.90 -69.09 -66.67 21.52 14.04 -
EY -9.66 -6.57 -2.71 -1.45 -1.50 4.65 7.13 -
DY 3.45 3.57 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 0.16 0.16 0.17 0.15 0.18 0.19 0.17 -3.95%

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