[ASB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 81.31%
YoY- 88.07%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 226,633 221,509 225,209 215,218 211,833 225,059 218,195 2.55%
PBT 34,262 11,514 7,763 1,603 -3,625 -907 -11,984 -
Tax -1,590 -4,059 -4,107 -3,584 -3,707 -1,739 -1,728 -5.38%
NP 32,672 7,455 3,656 -1,981 -7,332 -2,646 -13,712 -
-
NP to SH 30,995 4,129 547 -1,235 -6,608 -4,969 -10,444 -
-
Tax Rate 4.64% 35.25% 52.90% 223.58% - - - -
Total Cost 193,961 214,054 221,553 217,199 219,165 227,705 231,907 -11.20%
-
Net Worth 464,727 425,894 418,371 421,887 405,827 384,798 377,293 14.86%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 464,727 425,894 418,371 421,887 405,827 384,798 377,293 14.86%
NOSH 473,245 472,166 464,857 461,079 460,121 468,125 460,675 1.80%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.42% 3.37% 1.62% -0.92% -3.46% -1.18% -6.28% -
ROE 6.67% 0.97% 0.13% -0.29% -1.63% -1.29% -2.77% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 47.89 46.91 48.45 46.68 46.04 48.08 47.36 0.74%
EPS 6.55 0.87 0.12 -0.27 -1.44 -1.06 -2.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.982 0.902 0.90 0.915 0.882 0.822 0.819 12.82%
Adjusted Per Share Value based on latest NOSH - 461,079
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.92 8.72 8.87 8.47 8.34 8.86 8.59 2.53%
EPS 1.22 0.16 0.02 -0.05 -0.26 -0.20 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.1677 0.1647 0.1661 0.1598 0.1515 0.1486 14.84%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.15 0.14 0.16 0.08 0.08 0.09 0.10 -
P/RPS 0.31 0.30 0.33 0.17 0.17 0.19 0.21 29.55%
P/EPS 2.29 16.01 135.97 -29.87 -5.57 -8.48 -4.41 -
EY 43.66 6.25 0.74 -3.35 -17.95 -11.79 -22.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.16 0.18 0.09 0.09 0.11 0.12 15.99%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 19/11/09 26/08/09 29/05/09 26/02/09 28/11/08 27/08/08 -
Price 0.14 0.15 0.16 0.13 0.08 0.09 0.09 -
P/RPS 0.29 0.32 0.33 0.28 0.17 0.19 0.19 32.46%
P/EPS 2.14 17.15 135.97 -48.53 -5.57 -8.48 -3.97 -
EY 46.78 5.83 0.74 -2.06 -17.95 -11.79 -25.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.18 0.14 0.09 0.11 0.11 17.39%

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