[ASB] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -508.97%
YoY- -523.48%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 147,836 96,537 48,432 230,674 167,112 104,367 49,307 107.78%
PBT -16,688 -6,096 -3,310 -55,889 -6,533 -5,683 1,080 -
Tax -3,089 -2,426 -1,481 254 -2,360 -1,227 -905 126.52%
NP -19,777 -8,522 -4,791 -55,635 -8,893 -6,910 175 -
-
NP to SH -12,368 -6,144 -2,827 -27,903 -4,582 -3,151 2,387 -
-
Tax Rate - - - - - - 83.80% -
Total Cost 167,613 105,059 53,223 286,309 176,005 111,277 49,132 126.44%
-
Net Worth 335,429 343,658 346,644 349,208 387,448 389,639 393,350 -10.06%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 335,429 343,658 346,644 349,208 387,448 389,639 393,350 -10.06%
NOSH 337,793 337,582 336,547 337,726 336,911 338,817 336,197 0.31%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -13.38% -8.83% -9.89% -24.12% -5.32% -6.62% 0.35% -
ROE -3.69% -1.79% -0.82% -7.99% -1.18% -0.81% 0.61% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 43.77 28.60 14.39 68.30 49.60 30.80 14.67 107.11%
EPS -3.66 -1.82 -0.84 -8.26 -1.36 -0.93 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.993 1.018 1.03 1.034 1.15 1.15 1.17 -10.34%
Adjusted Per Share Value based on latest NOSH - 337,903
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.82 3.80 1.91 9.08 6.58 4.11 1.94 107.86%
EPS -0.49 -0.24 -0.11 -1.10 -0.18 -0.12 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1321 0.1353 0.1365 0.1375 0.1526 0.1534 0.1549 -10.06%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.34 0.33 0.40 0.22 0.19 0.20 0.19 -
P/RPS 0.78 1.15 2.78 0.32 0.38 0.65 1.30 -28.84%
P/EPS -9.29 -18.13 -47.62 -2.66 -13.97 -21.51 26.76 -
EY -10.77 -5.52 -2.10 -37.55 -7.16 -4.65 3.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.39 0.21 0.17 0.17 0.16 65.21%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 29/08/07 25/05/07 28/02/07 24/11/06 28/08/06 31/05/06 -
Price 0.31 0.34 0.30 0.32 0.24 0.18 0.19 -
P/RPS 0.71 1.19 2.08 0.47 0.48 0.58 1.30 -33.15%
P/EPS -8.47 -18.68 -35.71 -3.87 -17.65 -19.35 26.76 -
EY -11.81 -5.35 -2.80 -25.82 -5.67 -5.17 3.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.29 0.31 0.21 0.16 0.16 55.35%

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