[ASB] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 97.92%
YoY- -102.34%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 57,669 55,460 56,444 52,713 59,835 57,046 50,549 9.15%
PBT 2,946 1,530 3,561 873 -2,134 3,660 1,068 96.32%
Tax -592 -620 -384 -423 -284 -448 222 -
NP 2,354 910 3,177 450 -2,418 3,212 1,290 49.16%
-
NP to SH 1,609 286 2,402 -69 -3,311 2,715 976 39.42%
-
Tax Rate 20.10% 40.52% 10.78% 48.45% - 12.24% -20.79% -
Total Cost 55,315 54,550 53,267 52,263 62,253 53,834 49,259 8.01%
-
Net Worth 466,873 431,383 454,878 627,900 454,199 466,313 453,142 2.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 466,873 431,383 454,878 627,900 454,199 466,313 453,142 2.00%
NOSH 509,687 476,666 500,416 690,000 485,774 476,315 464,761 6.32%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.08% 1.64% 5.63% 0.85% -4.04% 5.63% 2.55% -
ROE 0.34% 0.07% 0.53% -0.01% -0.73% 0.58% 0.22% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 11.31 11.63 11.28 7.64 12.32 11.98 10.88 2.61%
EPS 0.32 0.06 0.48 -0.01 -0.69 0.57 0.21 32.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.916 0.905 0.909 0.91 0.935 0.979 0.975 -4.06%
Adjusted Per Share Value based on latest NOSH - 690,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.27 2.18 2.22 2.08 2.36 2.25 1.99 9.14%
EPS 0.06 0.01 0.09 0.00 -0.13 0.11 0.04 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1838 0.1699 0.1791 0.2472 0.1788 0.1836 0.1784 2.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.19 0.17 0.20 0.27 0.19 0.15 0.14 -
P/RPS 1.68 1.46 1.77 3.53 1.54 1.25 1.29 19.19%
P/EPS 60.19 283.33 41.67 -2,700.00 -27.88 26.32 66.67 -6.57%
EY 1.66 0.35 2.40 -0.04 -3.59 3.80 1.50 6.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.22 0.30 0.20 0.15 0.14 30.94%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 23/11/11 24/08/11 25/05/11 25/02/11 24/11/10 25/08/10 -
Price 0.19 0.18 0.18 0.23 0.26 0.19 0.14 -
P/RPS 1.68 1.55 1.60 3.01 2.11 1.59 1.29 19.19%
P/EPS 60.19 300.00 37.50 -2,300.00 -38.15 33.33 66.67 -6.57%
EY 1.66 0.33 2.67 -0.04 -2.62 3.00 1.50 6.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.20 0.25 0.28 0.19 0.14 30.94%

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