[ASB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -121.68%
YoY- -137.48%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 262,175 188,061 125,020 58,621 229,809 167,561 112,668 75.33%
PBT -19,327 -2,764 -1,421 -761 9,174 8,316 12,131 -
Tax -5,539 -3,119 -1,956 -831 -3,281 -2,221 -1,507 137.60%
NP -24,866 -5,883 -3,377 -1,592 5,893 6,095 10,624 -
-
NP to SH -23,418 -7,196 -4,739 -2,168 -978 -1,201 4,033 -
-
Tax Rate - - - - 35.76% 26.71% 12.42% -
Total Cost 287,041 193,944 128,397 60,213 223,916 161,466 102,044 98.89%
-
Net Worth 441,655 455,403 456,386 460,958 447,470 447,872 464,560 -3.30%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,567 2,570 2,575 - 2,502 - - -
Div Payout % 0.00% 0.00% 0.00% - 0.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 441,655 455,403 456,386 460,958 447,470 447,872 464,560 -3.30%
NOSH 513,552 514,000 515,108 516,190 500,526 500,416 510,506 0.39%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -9.48% -3.13% -2.70% -2.72% 2.56% 3.64% 9.43% -
ROE -5.30% -1.58% -1.04% -0.47% -0.22% -0.27% 0.87% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 51.05 36.59 24.27 11.36 45.91 33.48 22.07 74.63%
EPS -4.56 -1.40 -0.92 -0.42 -0.19 -0.24 0.79 -
DPS 0.50 0.50 0.50 0.00 0.50 0.00 0.00 -
NAPS 0.86 0.886 0.886 0.893 0.894 0.895 0.91 -3.68%
Adjusted Per Share Value based on latest NOSH - 516,190
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.32 7.41 4.92 2.31 9.05 6.60 4.44 75.19%
EPS -0.92 -0.28 -0.19 -0.09 -0.04 -0.05 0.16 -
DPS 0.10 0.10 0.10 0.00 0.10 0.00 0.00 -
NAPS 0.1739 0.1793 0.1797 0.1815 0.1762 0.1764 0.1829 -3.29%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.14 0.135 0.15 0.13 0.15 0.15 0.17 -
P/RPS 0.27 0.37 0.62 1.14 0.33 0.45 0.77 -50.17%
P/EPS -3.07 -9.64 -16.30 -30.95 -76.77 -62.50 21.52 -
EY -32.57 -10.37 -6.13 -3.23 -1.30 -1.60 4.65 -
DY 3.57 3.70 3.33 0.00 3.33 0.00 0.00 -
P/NAPS 0.16 0.15 0.17 0.15 0.17 0.17 0.19 -10.79%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 28/08/13 29/05/13 27/02/13 29/11/12 29/08/12 -
Price 0.145 0.145 0.14 0.155 0.135 0.16 0.17 -
P/RPS 0.28 0.40 0.58 1.36 0.29 0.48 0.77 -48.95%
P/EPS -3.18 -10.36 -15.22 -36.90 -69.09 -66.67 21.52 -
EY -31.45 -9.66 -6.57 -2.71 -1.45 -1.50 4.65 -
DY 3.45 3.45 3.57 0.00 3.70 0.00 0.00 -
P/NAPS 0.17 0.16 0.16 0.17 0.15 0.18 0.19 -7.12%

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