[ASB] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -62.41%
YoY- -89.27%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 219,488 218,314 210,852 221,852 216,024 209,946 217,692 0.54%
PBT 7,949 8,864 3,492 7,431 12,754 11,814 19,360 -44.72%
Tax -1,902 -1,614 -1,692 -964 -906 -464 -1,816 3.12%
NP 6,046 7,250 1,800 6,467 11,848 11,350 17,544 -50.81%
-
NP to SH 3,489 4,662 -276 3,327 8,850 7,846 11,792 -55.56%
-
Tax Rate 23.93% 18.21% 48.45% 12.97% 7.10% 3.93% 9.38% -
Total Cost 213,441 211,064 209,052 215,385 204,176 198,596 200,148 4.37%
-
Net Worth 446,865 450,825 627,900 445,508 464,185 460,834 465,498 -2.68%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 446,865 450,825 627,900 445,508 464,185 460,834 465,498 -2.68%
NOSH 493,773 495,957 690,000 475,970 474,142 472,650 475,483 2.54%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.75% 3.32% 0.85% 2.92% 5.48% 5.41% 8.06% -
ROE 0.78% 1.03% -0.04% 0.75% 1.91% 1.70% 2.53% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 44.45 44.02 30.56 46.61 45.56 44.42 45.78 -1.94%
EPS 0.71 0.94 -0.04 0.70 1.87 1.66 2.48 -56.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.905 0.909 0.91 0.936 0.979 0.975 0.979 -5.10%
Adjusted Per Share Value based on latest NOSH - 485,774
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 8.64 8.60 8.30 8.74 8.51 8.27 8.57 0.54%
EPS 0.14 0.18 -0.01 0.13 0.35 0.31 0.46 -54.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.176 0.1775 0.2472 0.1754 0.1828 0.1815 0.1833 -2.67%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.17 0.20 0.27 0.19 0.15 0.14 0.15 -
P/RPS 0.38 0.45 0.88 0.41 0.33 0.32 0.33 9.85%
P/EPS 24.06 21.28 -675.00 27.18 8.04 8.43 6.05 150.80%
EY 4.16 4.70 -0.15 3.68 12.44 11.86 16.53 -60.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.30 0.20 0.15 0.14 0.15 17.05%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 25/05/11 25/02/11 24/11/10 25/08/10 25/05/10 -
Price 0.18 0.18 0.23 0.26 0.19 0.14 0.14 -
P/RPS 0.40 0.41 0.75 0.56 0.42 0.32 0.31 18.50%
P/EPS 25.47 19.15 -575.00 37.20 10.18 8.43 5.65 172.63%
EY 3.93 5.22 -0.17 2.69 9.82 11.86 17.71 -63.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.25 0.28 0.19 0.14 0.14 26.81%

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