[ASB] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -58.69%
YoY- 53.51%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 211,808 208,784 213,820 211,832 198,905 182,034 200,280 3.79%
PBT 16,286 15,954 31,072 -3,626 -3,900 -6,822 10,160 36.92%
Tax -2,733 -2,846 -2,028 -3,705 -2,261 -2,044 -2,520 5.55%
NP 13,553 13,108 29,044 -7,331 -6,161 -8,866 7,640 46.49%
-
NP to SH 10,152 9,562 25,636 -6,608 -4,164 -4,748 4,144 81.62%
-
Tax Rate 16.78% 17.84% 6.53% - - - 24.80% -
Total Cost 198,254 195,676 184,776 219,163 205,066 190,900 192,640 1.93%
-
Net Worth 421,339 417,757 421,887 390,331 361,564 347,197 314,637 21.47%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 421,339 417,757 421,887 390,331 361,564 347,197 314,637 21.47%
NOSH 467,116 464,174 461,079 442,051 439,859 423,928 383,703 13.99%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.40% 6.28% 13.58% -3.46% -3.10% -4.87% 3.81% -
ROE 2.41% 2.29% 6.08% -1.69% -1.15% -1.37% 1.32% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 45.34 44.98 46.37 47.92 45.22 42.94 52.20 -8.95%
EPS 2.17 2.06 5.56 -1.49 -0.95 -1.12 1.08 59.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.902 0.90 0.915 0.883 0.822 0.819 0.82 6.55%
Adjusted Per Share Value based on latest NOSH - 460,121
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.34 8.22 8.42 8.34 7.83 7.17 7.89 3.76%
EPS 0.40 0.38 1.01 -0.26 -0.16 -0.19 0.16 84.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1659 0.1645 0.1661 0.1537 0.1424 0.1367 0.1239 21.46%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.14 0.16 0.08 0.08 0.09 0.10 0.13 -
P/RPS 0.31 0.36 0.17 0.17 0.20 0.23 0.25 15.40%
P/EPS 6.44 7.77 1.44 -5.35 -9.51 -8.93 12.04 -34.08%
EY 15.52 12.88 69.50 -18.69 -10.52 -11.20 8.31 51.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.09 0.09 0.11 0.12 0.16 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 26/08/09 29/05/09 26/02/09 28/11/08 27/08/08 26/05/08 -
Price 0.15 0.16 0.13 0.08 0.09 0.09 0.12 -
P/RPS 0.33 0.36 0.28 0.17 0.20 0.21 0.23 27.18%
P/EPS 6.90 7.77 2.34 -5.35 -9.51 -8.04 11.11 -27.18%
EY 14.49 12.88 42.77 -18.69 -10.52 -12.44 9.00 37.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.14 0.09 0.11 0.11 0.15 8.69%

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