[ASB] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 60.17%
YoY- 49.06%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 225,059 218,195 225,353 223,715 211,398 222,844 229,799 -1.37%
PBT -907 -11,984 -8,820 -14,670 -66,041 -56,300 -60,277 -93.85%
Tax -1,739 -1,728 -2,279 -3,130 -474 -944 -322 206.87%
NP -2,646 -13,712 -11,099 -17,800 -66,515 -57,244 -60,599 -87.52%
-
NP to SH -4,969 -10,444 -10,351 -14,214 -35,686 -30,893 -33,115 -71.66%
-
Tax Rate - - - - - - - -
Total Cost 227,705 231,907 236,452 241,515 277,913 280,088 290,398 -14.92%
-
Net Worth 384,798 377,293 314,637 334,899 335,429 344,457 346,644 7.18%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 384,798 377,293 314,637 334,899 335,429 344,457 346,644 7.18%
NOSH 468,125 460,675 383,703 339,999 337,793 338,367 336,547 24.53%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -1.18% -6.28% -4.93% -7.96% -31.46% -25.69% -26.37% -
ROE -1.29% -2.77% -3.29% -4.24% -10.64% -8.97% -9.55% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 48.08 47.36 58.73 65.80 62.58 65.86 68.28 -20.80%
EPS -1.06 -2.27 -2.70 -4.18 -10.56 -9.13 -9.84 -77.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.822 0.819 0.82 0.985 0.993 1.018 1.03 -13.92%
Adjusted Per Share Value based on latest NOSH - 339,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 8.86 8.59 8.87 8.81 8.32 8.77 9.05 -1.40%
EPS -0.20 -0.41 -0.41 -0.56 -1.41 -1.22 -1.30 -71.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1515 0.1486 0.1239 0.1319 0.1321 0.1356 0.1365 7.17%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.09 0.10 0.13 0.20 0.34 0.33 0.40 -
P/RPS 0.19 0.21 0.22 0.30 0.54 0.50 0.59 -52.92%
P/EPS -8.48 -4.41 -4.82 -4.78 -3.22 -3.61 -4.07 62.91%
EY -11.79 -22.67 -20.75 -20.90 -31.07 -27.67 -24.60 -38.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.12 0.16 0.20 0.34 0.32 0.39 -56.89%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 27/08/08 26/05/08 29/02/08 22/11/07 29/08/07 25/05/07 -
Price 0.09 0.09 0.12 0.14 0.31 0.34 0.30 -
P/RPS 0.19 0.19 0.20 0.21 0.50 0.52 0.44 -42.78%
P/EPS -8.48 -3.97 -4.45 -3.35 -2.93 -3.72 -3.05 97.35%
EY -11.79 -25.19 -22.48 -29.86 -34.08 -26.85 -32.80 -49.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.11 0.15 0.14 0.31 0.33 0.29 -47.50%

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