[ASB] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 107.29%
YoY- 136.65%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 211,832 149,179 91,017 50,070 223,715 147,836 96,537 68.46%
PBT -3,626 -2,925 -3,411 2,540 -14,672 -16,688 -6,096 -29.16%
Tax -3,705 -1,696 -1,022 -630 -3,131 -3,089 -2,426 32.44%
NP -7,331 -4,621 -4,433 1,910 -17,803 -19,777 -8,522 -9.50%
-
NP to SH -6,608 -3,123 -2,374 1,036 -14,215 -12,368 -6,144 4.95%
-
Tax Rate - - - 24.80% - - - -
Total Cost 219,163 153,800 95,450 48,160 241,518 167,613 105,059 62.90%
-
Net Worth 390,331 361,564 347,197 314,637 318,229 335,429 343,658 8.81%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 390,331 361,564 347,197 314,637 318,229 335,429 343,658 8.81%
NOSH 442,051 439,859 423,928 383,703 337,465 337,793 337,582 19.59%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -3.46% -3.10% -4.87% 3.81% -7.96% -13.38% -8.83% -
ROE -1.69% -0.86% -0.68% 0.33% -4.47% -3.69% -1.79% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 47.92 33.92 21.47 13.05 66.29 43.77 28.60 40.84%
EPS -1.49 -0.71 -0.56 0.27 -4.21 -3.66 -1.82 -12.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.883 0.822 0.819 0.82 0.943 0.993 1.018 -9.00%
Adjusted Per Share Value based on latest NOSH - 383,703
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.34 5.87 3.58 1.97 8.81 5.82 3.80 68.48%
EPS -0.26 -0.12 -0.09 0.04 -0.56 -0.49 -0.24 5.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1537 0.1424 0.1367 0.1239 0.1253 0.1321 0.1353 8.83%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.08 0.09 0.10 0.13 0.20 0.34 0.33 -
P/RPS 0.17 0.27 0.47 1.00 0.30 0.78 1.15 -71.87%
P/EPS -5.35 -12.68 -17.86 48.15 -4.75 -9.29 -18.13 -55.51%
EY -18.69 -7.89 -5.60 2.08 -21.06 -10.77 -5.52 124.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.11 0.12 0.16 0.21 0.34 0.32 -56.90%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 27/08/08 26/05/08 29/02/08 22/11/07 29/08/07 -
Price 0.08 0.09 0.09 0.12 0.14 0.31 0.34 -
P/RPS 0.17 0.27 0.42 0.92 0.21 0.71 1.19 -72.51%
P/EPS -5.35 -12.68 -16.07 44.44 -3.32 -8.47 -18.68 -56.38%
EY -18.69 -7.89 -6.22 2.25 -30.09 -11.81 -5.35 129.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.11 0.11 0.15 0.15 0.31 0.33 -57.77%

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