[ASB] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -32.98%
YoY- 53.51%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 221,509 225,209 215,218 211,833 225,059 218,195 225,353 -1.13%
PBT 11,514 7,763 1,603 -3,625 -907 -11,984 -8,820 -
Tax -4,059 -4,107 -3,584 -3,707 -1,739 -1,728 -2,279 46.88%
NP 7,455 3,656 -1,981 -7,332 -2,646 -13,712 -11,099 -
-
NP to SH 4,129 547 -1,235 -6,608 -4,969 -10,444 -10,351 -
-
Tax Rate 35.25% 52.90% 223.58% - - - - -
Total Cost 214,054 221,553 217,199 219,165 227,705 231,907 236,452 -6.41%
-
Net Worth 425,894 418,371 421,887 405,827 384,798 377,293 314,637 22.34%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 425,894 418,371 421,887 405,827 384,798 377,293 314,637 22.34%
NOSH 472,166 464,857 461,079 460,121 468,125 460,675 383,703 14.81%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.37% 1.62% -0.92% -3.46% -1.18% -6.28% -4.93% -
ROE 0.97% 0.13% -0.29% -1.63% -1.29% -2.77% -3.29% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 46.91 48.45 46.68 46.04 48.08 47.36 58.73 -13.90%
EPS 0.87 0.12 -0.27 -1.44 -1.06 -2.27 -2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.902 0.90 0.915 0.882 0.822 0.819 0.82 6.55%
Adjusted Per Share Value based on latest NOSH - 460,121
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.72 8.87 8.47 8.34 8.86 8.59 8.87 -1.12%
EPS 0.16 0.02 -0.05 -0.26 -0.20 -0.41 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1677 0.1647 0.1661 0.1598 0.1515 0.1486 0.1239 22.33%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.14 0.16 0.08 0.08 0.09 0.10 0.13 -
P/RPS 0.30 0.33 0.17 0.17 0.19 0.21 0.22 22.94%
P/EPS 16.01 135.97 -29.87 -5.57 -8.48 -4.41 -4.82 -
EY 6.25 0.74 -3.35 -17.95 -11.79 -22.67 -20.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.09 0.09 0.11 0.12 0.16 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 26/08/09 29/05/09 26/02/09 28/11/08 27/08/08 26/05/08 -
Price 0.15 0.16 0.13 0.08 0.09 0.09 0.12 -
P/RPS 0.32 0.33 0.28 0.17 0.19 0.19 0.20 36.75%
P/EPS 17.15 135.97 -48.53 -5.57 -8.48 -3.97 -4.45 -
EY 5.83 0.74 -2.06 -17.95 -11.79 -25.19 -22.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.14 0.09 0.11 0.11 0.15 8.69%

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