[ASB] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 59.47%
YoY- -218.43%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 223,715 197,114 193,074 193,728 230,674 222,816 208,734 4.71%
PBT -14,672 -22,250 -12,192 -13,240 -55,889 -8,710 -11,366 18.50%
Tax -3,131 -4,118 -4,852 -5,924 254 -3,146 -2,454 17.58%
NP -17,803 -26,369 -17,044 -19,164 -55,635 -11,857 -13,820 18.33%
-
NP to SH -14,215 -16,490 -12,288 -11,308 -27,903 -6,109 -6,302 71.73%
-
Tax Rate - - - - - - - -
Total Cost 241,518 223,483 210,118 212,892 286,309 234,673 222,554 5.58%
-
Net Worth 318,229 335,429 343,658 346,644 349,208 387,448 389,639 -12.59%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 318,229 335,429 343,658 346,644 349,208 387,448 389,639 -12.59%
NOSH 337,465 337,793 337,582 336,547 337,726 336,911 338,817 -0.26%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -7.96% -13.38% -8.83% -9.89% -24.12% -5.32% -6.62% -
ROE -4.47% -4.92% -3.58% -3.26% -7.99% -1.58% -1.62% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 66.29 58.35 57.19 57.56 68.30 66.13 61.61 4.98%
EPS -4.21 -4.88 -3.64 -3.36 -8.26 -1.81 -1.86 72.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.943 0.993 1.018 1.03 1.034 1.15 1.15 -12.36%
Adjusted Per Share Value based on latest NOSH - 336,547
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.81 7.76 7.60 7.63 9.08 8.77 8.22 4.71%
EPS -0.56 -0.65 -0.48 -0.45 -1.10 -0.24 -0.25 70.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1253 0.1321 0.1353 0.1365 0.1375 0.1526 0.1534 -12.58%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.20 0.34 0.33 0.40 0.22 0.19 0.20 -
P/RPS 0.30 0.58 0.58 0.69 0.32 0.29 0.32 -4.20%
P/EPS -4.75 -6.96 -9.07 -11.90 -2.66 -10.48 -10.75 -41.90%
EY -21.06 -14.36 -11.03 -8.40 -37.55 -9.54 -9.30 72.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.34 0.32 0.39 0.21 0.17 0.17 15.08%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 22/11/07 29/08/07 25/05/07 28/02/07 24/11/06 28/08/06 -
Price 0.14 0.31 0.34 0.30 0.32 0.24 0.18 -
P/RPS 0.21 0.53 0.59 0.52 0.47 0.36 0.29 -19.31%
P/EPS -3.32 -6.35 -9.34 -8.93 -3.87 -13.24 -9.68 -50.90%
EY -30.09 -15.75 -10.71 -11.20 -25.82 -7.56 -10.33 103.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.31 0.33 0.29 0.31 0.21 0.16 -4.20%

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