[ASB] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 2.78%
YoY- -41.78%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 261,890 235,276 248,092 255,564 267,440 250,040 225,336 2.53%
PBT -9,960 -3,306 -152 -12,092 -10,254 -2,842 24,262 -
Tax -4,520 -4,848 -5,744 -4,954 -4,194 -3,912 -3,014 6.98%
NP -14,480 -8,154 -5,896 -17,046 -14,448 -6,754 21,248 -
-
NP to SH -16,272 -11,364 -9,198 -20,700 -14,600 -9,478 8,066 -
-
Tax Rate - - - - - - 12.42% -
Total Cost 276,370 243,430 253,988 272,610 281,888 256,794 204,088 5.18%
-
Net Worth 419,996 437,179 434,572 435,894 421,035 456,386 464,560 -1.66%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 4,645 3,342 3,332 3,317 2,570 5,151 - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 419,996 437,179 434,572 435,894 421,035 456,386 464,560 -1.66%
NOSH 929,194 668,470 666,521 663,461 514,084 515,108 510,506 10.49%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -5.53% -3.47% -2.38% -6.67% -5.40% -2.70% 9.43% -
ROE -3.87% -2.60% -2.12% -4.75% -3.47% -2.08% 1.74% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 28.18 35.20 37.22 38.52 52.02 48.54 44.14 -7.20%
EPS -1.82 -1.70 -1.38 -3.12 -2.84 -1.84 1.58 -
DPS 0.50 0.50 0.50 0.50 0.50 1.00 0.00 -
NAPS 0.452 0.654 0.652 0.657 0.819 0.886 0.91 -11.00%
Adjusted Per Share Value based on latest NOSH - 661,447
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.35 9.30 9.81 10.10 10.57 9.89 8.91 2.52%
EPS -0.64 -0.45 -0.36 -0.82 -0.58 -0.37 0.32 -
DPS 0.18 0.13 0.13 0.13 0.10 0.20 0.00 -
NAPS 0.1661 0.1729 0.1718 0.1723 0.1665 0.1804 0.1837 -1.66%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.18 0.155 0.12 0.145 0.215 0.15 0.17 -
P/RPS 0.64 0.44 0.32 0.38 0.41 0.31 0.39 8.60%
P/EPS -10.28 -9.12 -8.70 -4.65 -7.57 -8.15 10.76 -
EY -9.73 -10.97 -11.50 -21.52 -13.21 -12.27 9.29 -
DY 2.78 3.23 4.17 3.45 2.33 6.67 0.00 -
P/NAPS 0.40 0.24 0.18 0.22 0.26 0.17 0.19 13.20%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 28/08/17 24/08/16 26/08/15 27/08/14 28/08/13 29/08/12 -
Price 0.155 0.155 0.115 0.11 0.215 0.14 0.17 -
P/RPS 0.55 0.44 0.31 0.29 0.41 0.29 0.39 5.89%
P/EPS -8.85 -9.12 -8.33 -3.53 -7.57 -7.61 10.76 -
EY -11.30 -10.97 -12.00 -28.36 -13.21 -13.14 9.29 -
DY 3.23 3.23 4.35 4.55 2.33 7.14 0.00 -
P/NAPS 0.34 0.24 0.18 0.17 0.26 0.16 0.19 10.17%

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