[ASB] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -254.94%
YoY- -2429.96%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 276,775 268,837 274,764 261,838 229,809 222,286 221,853 3.75%
PBT 7,655 -842 2,630 -20,947 9,174 8,910 7,434 0.48%
Tax 1,084 -6,719 -5,164 -5,508 -3,281 -2,019 -964 -
NP 8,739 -7,561 -2,534 -26,455 5,893 6,891 6,470 5.13%
-
NP to SH -2,438 -11,591 -4,643 -24,743 -978 4,228 3,328 -
-
Tax Rate -14.16% - 196.35% - 35.76% 22.66% 12.97% -
Total Cost 268,036 276,398 277,298 288,293 223,916 215,395 215,383 3.70%
-
Net Worth 448,236 438,964 444,360 441,484 443,423 466,873 454,199 -0.21%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 1,692 1,653 1,293 2,570 2,574 - - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 448,236 438,964 444,360 441,484 443,423 466,873 454,199 -0.21%
NOSH 665,038 662,088 666,206 513,354 495,999 509,687 485,774 5.36%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.16% -2.81% -0.92% -10.10% 2.56% 3.10% 2.92% -
ROE -0.54% -2.64% -1.04% -5.60% -0.22% 0.91% 0.73% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 41.62 40.60 41.24 51.01 46.33 43.61 45.67 -1.53%
EPS -0.37 -1.75 -0.70 -4.82 -0.20 0.83 0.69 -
DPS 0.25 0.25 0.19 0.50 0.52 0.00 0.00 -
NAPS 0.674 0.663 0.667 0.86 0.894 0.916 0.935 -5.30%
Adjusted Per Share Value based on latest NOSH - 513,354
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.94 10.63 10.86 10.35 9.09 8.79 8.77 3.75%
EPS -0.10 -0.46 -0.18 -0.98 -0.04 0.17 0.13 -
DPS 0.07 0.07 0.05 0.10 0.10 0.00 0.00 -
NAPS 0.1772 0.1736 0.1757 0.1746 0.1753 0.1846 0.1796 -0.22%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.11 0.125 0.145 0.14 0.15 0.19 0.19 -
P/RPS 0.26 0.31 0.35 0.27 0.32 0.44 0.42 -7.67%
P/EPS -30.01 -7.14 -20.81 -2.90 -76.07 22.90 27.73 -
EY -3.33 -14.01 -4.81 -34.43 -1.31 4.37 3.61 -
DY 2.27 2.00 1.34 3.57 3.46 0.00 0.00 -
P/NAPS 0.16 0.19 0.22 0.16 0.17 0.21 0.20 -3.64%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 24/02/16 26/02/15 28/02/14 27/02/13 28/02/12 25/02/11 -
Price 0.12 0.115 0.15 0.145 0.135 0.19 0.26 -
P/RPS 0.29 0.28 0.36 0.28 0.29 0.44 0.57 -10.64%
P/EPS -32.73 -6.57 -21.52 -3.01 -68.47 22.90 37.95 -
EY -3.05 -15.22 -4.65 -33.24 -1.46 4.37 2.63 -
DY 2.08 2.17 1.29 3.45 3.85 0.00 0.00 -
P/NAPS 0.18 0.17 0.22 0.17 0.15 0.21 0.28 -7.09%

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