[ASB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 205.3%
YoY- 569.04%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 216,024 209,946 217,692 226,633 211,808 208,784 213,820 0.68%
PBT 12,754 11,814 19,360 34,262 16,286 15,954 31,072 -44.73%
Tax -906 -464 -1,816 -1,591 -2,733 -2,846 -2,028 -41.53%
NP 11,848 11,350 17,544 32,671 13,553 13,108 29,044 -44.96%
-
NP to SH 8,850 7,846 11,792 30,994 10,152 9,562 25,636 -50.75%
-
Tax Rate 7.10% 3.93% 9.38% 4.64% 16.78% 17.84% 6.53% -
Total Cost 204,176 198,596 200,148 193,962 198,254 195,676 184,776 6.87%
-
Net Worth 464,185 460,834 465,498 458,835 421,339 417,757 421,887 6.57%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 464,185 460,834 465,498 458,835 421,339 417,757 421,887 6.57%
NOSH 474,142 472,650 475,483 468,199 467,116 464,174 461,079 1.87%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.48% 5.41% 8.06% 14.42% 6.40% 6.28% 13.58% -
ROE 1.91% 1.70% 2.53% 6.75% 2.41% 2.29% 6.08% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 45.56 44.42 45.78 48.41 45.34 44.98 46.37 -1.16%
EPS 1.87 1.66 2.48 6.62 2.17 2.06 5.56 -51.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.979 0.975 0.979 0.98 0.902 0.90 0.915 4.60%
Adjusted Per Share Value based on latest NOSH - 473,245
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.51 8.27 8.57 8.92 8.34 8.22 8.42 0.71%
EPS 0.35 0.31 0.46 1.22 0.40 0.38 1.01 -50.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1828 0.1815 0.1833 0.1807 0.1659 0.1645 0.1661 6.58%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.15 0.14 0.15 0.15 0.14 0.16 0.08 -
P/RPS 0.33 0.32 0.33 0.31 0.31 0.36 0.17 55.54%
P/EPS 8.04 8.43 6.05 2.27 6.44 7.77 1.44 214.39%
EY 12.44 11.86 16.53 44.13 15.52 12.88 69.50 -68.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.14 0.15 0.15 0.16 0.18 0.09 40.52%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 25/05/10 24/02/10 19/11/09 26/08/09 29/05/09 -
Price 0.19 0.14 0.14 0.14 0.15 0.16 0.13 -
P/RPS 0.42 0.32 0.31 0.29 0.33 0.36 0.28 31.00%
P/EPS 10.18 8.43 5.65 2.11 6.90 7.77 2.34 166.25%
EY 9.82 11.86 17.71 47.28 14.49 12.88 42.77 -62.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.14 0.14 0.14 0.17 0.18 0.14 22.55%

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