[ASB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 12.27%
YoY- -60.58%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 112,668 53,170 222,285 164,616 109,157 52,713 221,852 -36.37%
PBT 12,131 12,222 8,909 5,962 4,432 873 7,431 38.68%
Tax -1,507 -777 -2,019 -1,427 -807 -423 -964 34.73%
NP 10,624 11,445 6,890 4,535 3,625 450 6,467 39.26%
-
NP to SH 4,033 5,784 4,227 2,617 2,331 -69 3,327 13.70%
-
Tax Rate 12.42% 6.36% 22.66% 23.93% 18.21% 48.45% 12.97% -
Total Cost 102,044 41,725 215,395 160,081 105,532 52,263 215,385 -39.25%
-
Net Worth 464,560 464,749 456,677 446,865 450,825 627,900 445,508 2.83%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 464,560 464,749 456,677 446,865 450,825 627,900 445,508 2.83%
NOSH 510,506 507,368 499,647 493,773 495,957 690,000 475,970 4.78%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.43% 21.53% 3.10% 2.75% 3.32% 0.85% 2.92% -
ROE 0.87% 1.24% 0.93% 0.59% 0.52% -0.01% 0.75% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 22.07 10.48 44.49 33.34 22.01 7.64 46.61 -39.27%
EPS 0.79 1.14 0.85 0.53 0.47 -0.01 0.70 8.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.916 0.914 0.905 0.909 0.91 0.936 -1.86%
Adjusted Per Share Value based on latest NOSH - 476,666
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.44 2.09 8.75 6.48 4.30 2.08 8.74 -36.35%
EPS 0.16 0.23 0.17 0.10 0.09 0.00 0.13 14.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1829 0.183 0.1798 0.176 0.1775 0.2472 0.1754 2.83%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.17 0.19 0.19 0.17 0.20 0.27 0.19 -
P/RPS 0.77 1.81 0.43 0.51 0.91 3.53 0.41 52.27%
P/EPS 21.52 16.67 22.46 32.08 42.55 -2,700.00 27.18 -14.42%
EY 4.65 6.00 4.45 3.12 2.35 -0.04 3.68 16.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.21 0.19 0.22 0.30 0.20 -3.36%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 23/05/12 28/02/12 23/11/11 24/08/11 25/05/11 25/02/11 -
Price 0.17 0.16 0.19 0.18 0.18 0.23 0.26 -
P/RPS 0.77 1.53 0.43 0.54 0.82 3.01 0.56 23.67%
P/EPS 21.52 14.04 22.46 33.96 38.30 -2,300.00 37.20 -30.59%
EY 4.65 7.13 4.45 2.94 2.61 -0.04 2.69 44.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.21 0.20 0.20 0.25 0.28 -22.79%

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