[ASB] QoQ TTM 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- 650.67%
YoY- 569.05%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 229,795 227,212 227,601 226,633 221,509 225,209 215,218 4.46%
PBT 31,615 32,192 31,334 34,262 11,514 7,763 1,603 628.64%
Tax -221 -399 -1,537 -1,590 -4,059 -4,107 -3,584 -84.36%
NP 31,394 31,793 29,797 32,672 7,455 3,656 -1,981 -
-
NP to SH 30,019 30,137 27,534 30,995 4,129 547 -1,235 -
-
Tax Rate 0.70% 1.24% 4.91% 4.64% 35.25% 52.90% 223.58% -
Total Cost 198,401 195,419 197,804 193,961 214,054 221,553 217,199 -5.85%
-
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 13.66% 13.99% 13.09% 14.42% 3.37% 1.62% -0.92% -
ROE 6.44% 6.65% 5.91% 6.67% 0.97% 0.13% -0.29% -
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 48.24 48.89 47.87 47.89 46.91 48.45 46.68 2.21%
EPS 6.30 6.48 5.79 6.55 0.87 0.12 -0.27 -
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 9.05 8.95 8.96 8.92 8.72 8.87 8.47 4.51%
EPS 1.18 1.19 1.08 1.22 0.16 0.02 -0.05 -
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 0.31 0.29 0.31 0.31 0.30 0.33 0.17 49.20%
P/EPS 2.38 2.16 2.59 2.29 16.01 135.97 -29.87 -
EY 42.02 46.32 38.60 43.66 6.25 0.74 -3.35 -
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 0.39 0.29 0.29 0.29 0.32 0.33 0.28 24.69%
P/EPS 3.01 2.16 2.42 2.14 17.15 135.97 -48.53 -
EY 33.17 46.32 41.36 46.78 5.83 0.74 -2.06 -
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