[ASB] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 725.27%
YoY- 770.68%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 57,046 50,549 54,423 67,777 54,463 50,938 53,455 4.42%
PBT 3,660 1,068 4,840 22,047 4,237 210 7,768 -39.42%
Tax -448 222 -454 459 -626 -916 -507 -7.90%
NP 3,212 1,290 4,386 22,506 3,611 -706 7,261 -41.91%
-
NP to SH 2,715 976 2,948 23,380 2,833 -1,627 6,409 -43.56%
-
Tax Rate 12.24% -20.79% 9.38% -2.08% 14.77% 436.19% 6.53% -
Total Cost 53,834 49,259 50,037 45,271 50,852 51,644 46,194 10.73%
-
Net Worth 466,313 453,142 465,498 464,727 425,894 418,371 421,887 6.89%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 466,313 453,142 465,498 464,727 425,894 418,371 421,887 6.89%
NOSH 476,315 464,761 475,483 473,245 472,166 464,857 461,079 2.18%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.63% 2.55% 8.06% 33.21% 6.63% -1.39% 13.58% -
ROE 0.58% 0.22% 0.63% 5.03% 0.67% -0.39% 1.52% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.98 10.88 11.45 14.32 11.53 10.96 11.59 2.22%
EPS 0.57 0.21 0.62 4.94 0.60 -0.35 1.39 -44.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.979 0.975 0.979 0.982 0.902 0.90 0.915 4.60%
Adjusted Per Share Value based on latest NOSH - 473,245
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.25 1.99 2.14 2.67 2.14 2.01 2.10 4.70%
EPS 0.11 0.04 0.12 0.92 0.11 -0.06 0.25 -42.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1836 0.1784 0.1833 0.183 0.1677 0.1647 0.1661 6.89%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.15 0.14 0.15 0.15 0.14 0.16 0.08 -
P/RPS 1.25 1.29 1.31 1.05 1.21 1.46 0.69 48.55%
P/EPS 26.32 66.67 24.19 3.04 23.33 -45.71 5.76 175.11%
EY 3.80 1.50 4.13 32.94 4.29 -2.19 17.38 -63.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.14 0.15 0.15 0.16 0.18 0.09 40.52%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 25/05/10 24/02/10 19/11/09 26/08/09 29/05/09 -
Price 0.19 0.14 0.14 0.14 0.15 0.16 0.13 -
P/RPS 1.59 1.29 1.22 0.98 1.30 1.46 1.12 26.28%
P/EPS 33.33 66.67 22.58 2.83 25.00 -45.71 9.35 133.17%
EY 3.00 1.50 4.43 35.29 4.00 -2.19 10.69 -57.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.14 0.14 0.14 0.17 0.18 0.14 22.55%

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