[ASB] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 3478.26%
YoY- -40.58%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 53,170 222,285 164,616 109,157 52,713 221,852 162,018 -52.39%
PBT 12,222 8,909 5,962 4,432 873 7,431 9,566 17.72%
Tax -777 -2,019 -1,427 -807 -423 -964 -680 9.28%
NP 11,445 6,890 4,535 3,625 450 6,467 8,886 18.36%
-
NP to SH 5,784 4,227 2,617 2,331 -69 3,327 6,638 -8.76%
-
Tax Rate 6.36% 22.66% 23.93% 18.21% 48.45% 12.97% 7.11% -
Total Cost 41,725 215,395 160,081 105,532 52,263 215,385 153,132 -57.93%
-
Net Worth 464,749 456,677 446,865 450,825 627,900 445,508 464,185 0.08%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 464,749 456,677 446,865 450,825 627,900 445,508 464,185 0.08%
NOSH 507,368 499,647 493,773 495,957 690,000 475,970 474,142 4.61%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 21.53% 3.10% 2.75% 3.32% 0.85% 2.92% 5.48% -
ROE 1.24% 0.93% 0.59% 0.52% -0.01% 0.75% 1.43% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 10.48 44.49 33.34 22.01 7.64 46.61 34.17 -54.48%
EPS 1.14 0.85 0.53 0.47 -0.01 0.70 1.40 -12.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.916 0.914 0.905 0.909 0.91 0.936 0.979 -4.33%
Adjusted Per Share Value based on latest NOSH - 500,416
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.09 8.75 6.48 4.30 2.08 8.74 6.38 -52.44%
EPS 0.23 0.17 0.10 0.09 0.00 0.13 0.26 -7.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.1798 0.176 0.1775 0.2472 0.1754 0.1828 0.07%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.19 0.19 0.17 0.20 0.27 0.19 0.15 -
P/RPS 1.81 0.43 0.51 0.91 3.53 0.41 0.44 156.51%
P/EPS 16.67 22.46 32.08 42.55 -2,700.00 27.18 10.71 34.27%
EY 6.00 4.45 3.12 2.35 -0.04 3.68 9.33 -25.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.19 0.22 0.30 0.20 0.15 25.12%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 28/02/12 23/11/11 24/08/11 25/05/11 25/02/11 24/11/10 -
Price 0.16 0.19 0.18 0.18 0.23 0.26 0.19 -
P/RPS 1.53 0.43 0.54 0.82 3.01 0.56 0.56 95.31%
P/EPS 14.04 22.46 33.96 38.30 -2,300.00 37.20 13.57 2.29%
EY 7.13 4.45 2.94 2.61 -0.04 2.69 7.37 -2.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.21 0.20 0.20 0.25 0.28 0.19 -7.14%

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