[ASB] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 27.18%
YoY- 68.74%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 211,833 225,059 218,195 225,353 223,715 211,398 222,844 -3.30%
PBT -3,625 -907 -11,984 -8,820 -14,670 -66,041 -56,300 -83.80%
Tax -3,707 -1,739 -1,728 -2,279 -3,130 -474 -944 147.87%
NP -7,332 -2,646 -13,712 -11,099 -17,800 -66,515 -57,244 -74.43%
-
NP to SH -6,608 -4,969 -10,444 -10,351 -14,214 -35,686 -30,893 -64.06%
-
Tax Rate - - - - - - - -
Total Cost 219,165 227,705 231,907 236,452 241,515 277,913 280,088 -15.02%
-
Net Worth 405,827 384,798 377,293 314,637 334,899 335,429 344,457 11.49%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 405,827 384,798 377,293 314,637 334,899 335,429 344,457 11.49%
NOSH 460,121 468,125 460,675 383,703 339,999 337,793 338,367 22.62%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -3.46% -1.18% -6.28% -4.93% -7.96% -31.46% -25.69% -
ROE -1.63% -1.29% -2.77% -3.29% -4.24% -10.64% -8.97% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 46.04 48.08 47.36 58.73 65.80 62.58 65.86 -21.14%
EPS -1.44 -1.06 -2.27 -2.70 -4.18 -10.56 -9.13 -70.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.882 0.822 0.819 0.82 0.985 0.993 1.018 -9.07%
Adjusted Per Share Value based on latest NOSH - 383,703
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.34 8.86 8.59 8.87 8.81 8.32 8.77 -3.28%
EPS -0.26 -0.20 -0.41 -0.41 -0.56 -1.41 -1.22 -64.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1598 0.1515 0.1486 0.1239 0.1319 0.1321 0.1356 11.51%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.08 0.09 0.10 0.13 0.20 0.34 0.33 -
P/RPS 0.17 0.19 0.21 0.22 0.30 0.54 0.50 -51.12%
P/EPS -5.57 -8.48 -4.41 -4.82 -4.78 -3.22 -3.61 33.35%
EY -17.95 -11.79 -22.67 -20.75 -20.90 -31.07 -27.67 -24.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.11 0.12 0.16 0.20 0.34 0.32 -56.90%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 27/08/08 26/05/08 29/02/08 22/11/07 29/08/07 -
Price 0.08 0.09 0.09 0.12 0.14 0.31 0.34 -
P/RPS 0.17 0.19 0.19 0.20 0.21 0.50 0.52 -52.38%
P/EPS -5.57 -8.48 -3.97 -4.45 -3.35 -2.93 -3.72 30.72%
EY -17.95 -11.79 -25.19 -22.48 -29.86 -34.08 -26.85 -23.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.11 0.11 0.15 0.14 0.31 0.33 -57.77%

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