[ASB] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 487.95%
YoY- 518.63%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 226,633 211,808 208,784 213,820 211,832 198,905 182,034 15.68%
PBT 34,262 16,286 15,954 31,072 -3,626 -3,900 -6,822 -
Tax -1,591 -2,733 -2,846 -2,028 -3,705 -2,261 -2,044 -15.34%
NP 32,671 13,553 13,108 29,044 -7,331 -6,161 -8,866 -
-
NP to SH 30,994 10,152 9,562 25,636 -6,608 -4,164 -4,748 -
-
Tax Rate 4.64% 16.78% 17.84% 6.53% - - - -
Total Cost 193,962 198,254 195,676 184,776 219,163 205,066 190,900 1.06%
-
Net Worth 458,835 421,339 417,757 421,887 390,331 361,564 347,197 20.36%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 458,835 421,339 417,757 421,887 390,331 361,564 347,197 20.36%
NOSH 468,199 467,116 464,174 461,079 442,051 439,859 423,928 6.82%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.42% 6.40% 6.28% 13.58% -3.46% -3.10% -4.87% -
ROE 6.75% 2.41% 2.29% 6.08% -1.69% -1.15% -1.37% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 48.41 45.34 44.98 46.37 47.92 45.22 42.94 8.29%
EPS 6.62 2.17 2.06 5.56 -1.49 -0.95 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.902 0.90 0.915 0.883 0.822 0.819 12.67%
Adjusted Per Share Value based on latest NOSH - 461,079
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.96 8.37 8.25 8.45 8.38 7.86 7.20 15.64%
EPS 1.23 0.40 0.38 1.01 -0.26 -0.16 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1814 0.1666 0.1652 0.1668 0.1543 0.143 0.1373 20.34%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.15 0.14 0.16 0.08 0.08 0.09 0.10 -
P/RPS 0.31 0.31 0.36 0.17 0.17 0.20 0.23 21.95%
P/EPS 2.27 6.44 7.77 1.44 -5.35 -9.51 -8.93 -
EY 44.13 15.52 12.88 69.50 -18.69 -10.52 -11.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.16 0.18 0.09 0.09 0.11 0.12 15.99%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 19/11/09 26/08/09 29/05/09 26/02/09 28/11/08 27/08/08 -
Price 0.14 0.15 0.16 0.13 0.08 0.09 0.09 -
P/RPS 0.29 0.33 0.36 0.28 0.17 0.20 0.21 23.93%
P/EPS 2.11 6.90 7.77 2.34 -5.35 -9.51 -8.04 -
EY 47.28 14.49 12.88 42.77 -18.69 -10.52 -12.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.18 0.14 0.09 0.11 0.11 17.39%

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