[ASB] YoY 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 263,252 244,196 243,052 251,292 243,664 234,484 212,680 3.61%
PBT -8,616 -400 -8,820 -14,212 -5,420 -3,044 48,888 -
Tax -5,820 -5,488 -4,596 -3,780 -3,512 -3,324 -3,108 11.01%
NP -14,436 -5,888 -13,416 -17,992 -8,932 -6,368 45,780 -
-
NP to SH -15,976 -9,140 -14,604 -21,292 -8,512 -8,672 23,136 -
-
Tax Rate - - - - - - 6.36% -
Total Cost 277,688 250,084 256,468 269,284 252,596 240,852 166,900 8.85%
-
Net Worth 388,070 451,623 433,473 441,808 444,803 460,958 464,749 -2.95%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 388,070 451,623 433,473 441,808 444,803 460,958 464,749 -2.95%
NOSH 929,194 672,058 663,818 665,374 519,024 516,190 507,368 10.60%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -5.48% -2.41% -5.52% -7.16% -3.67% -2.72% 21.53% -
ROE -4.12% -2.02% -3.37% -4.82% -1.91% -1.88% 4.98% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 31.14 36.34 36.61 37.77 46.95 45.43 41.92 -4.83%
EPS -1.88 -1.36 -2.20 -3.20 -1.64 -1.68 4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.459 0.672 0.653 0.664 0.857 0.893 0.916 -10.87%
Adjusted Per Share Value based on latest NOSH - 665,374
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 10.37 9.62 9.57 9.90 9.59 9.23 8.37 3.63%
EPS -0.63 -0.36 -0.58 -0.84 -0.34 -0.34 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1528 0.1778 0.1707 0.174 0.1751 0.1815 0.183 -2.95%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.135 0.155 0.115 0.155 0.14 0.13 0.19 -
P/RPS 0.43 0.43 0.31 0.41 0.30 0.29 0.45 -0.75%
P/EPS -7.14 -11.40 -5.23 -4.84 -8.54 -7.74 4.17 -
EY -14.00 -8.77 -19.13 -20.65 -11.71 -12.92 24.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.23 0.18 0.23 0.16 0.15 0.21 5.52%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 24/05/17 24/05/16 27/05/15 28/05/14 29/05/13 23/05/12 -
Price 0.14 0.185 0.13 0.145 0.235 0.155 0.16 -
P/RPS 0.45 0.51 0.36 0.38 0.50 0.34 0.38 2.85%
P/EPS -7.41 -13.60 -5.91 -4.53 -14.33 -9.23 3.51 -
EY -13.50 -7.35 -16.92 -22.07 -6.98 -10.84 28.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.20 0.22 0.27 0.17 0.17 10.52%

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