[ASB] YoY TTM 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- -68.81%
YoY- 68.27%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 270,687 277,061 266,777 276,671 264,133 235,260 222,743 3.30%
PBT 6,305 9,760 506 432 -21,541 -3,809 20,259 -17.67%
Tax -4,692 861 -6,923 -5,231 -5,555 -3,335 -2,373 12.02%
NP 1,613 10,621 -6,417 -4,799 -27,096 -7,144 17,886 -33.02%
-
NP to SH -2,373 -1,072 -9,919 -7,838 -24,703 -8,930 10,081 -
-
Tax Rate 74.42% -8.82% 1,368.18% 1,210.88% - - 11.71% -
Total Cost 269,074 266,440 273,194 281,470 291,229 242,404 204,857 4.64%
-
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 1,665 1,692 1,653 1,293 2,570 2,574 - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
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 0.60% 3.83% -2.41% -1.73% -10.26% -3.04% 8.03% -
ROE -0.61% -0.24% -2.29% -1.77% -5.55% -1.94% 2.17% -
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 32.02 41.23 40.19 41.58 50.89 45.58 43.90 -5.12%
EPS -0.28 -0.16 -1.49 -1.18 -4.76 -1.73 1.99 -
DPS 0.20 0.25 0.25 0.19 0.50 0.50 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 10.70 10.95 10.55 10.94 10.44 9.30 8.81 3.29%
EPS -0.09 -0.04 -0.39 -0.31 -0.98 -0.35 0.40 -
DPS 0.07 0.07 0.07 0.05 0.10 0.10 0.00 -
NAPS 0.1534 0.1786 0.1714 0.1747 0.1759 0.1823 0.1838 -2.96%
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 0.42 0.38 0.29 0.37 0.28 0.29 0.43 -0.39%
P/EPS -48.10 -97.17 -7.70 -13.16 -2.94 -7.51 9.56 -
EY -2.08 -1.03 -12.99 -7.60 -34.00 -13.31 10.46 -
DY 1.46 1.61 2.17 1.25 3.57 3.84 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 0.44 0.45 0.32 0.35 0.46 0.34 0.36 3.39%
P/EPS -49.88 -115.98 -8.70 -12.31 -4.94 -8.96 8.05 -
EY -2.00 -0.86 -11.49 -8.12 -20.25 -11.16 12.42 -
DY 1.41 1.35 1.92 1.34 2.13 3.22 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