[ASB] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -34.2%
YoY- -169.93%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 216,024 211,808 198,905 197,114 222,816 240,209 214,640 0.10%
PBT 12,754 16,286 -3,900 -22,250 -8,710 17,260 10,958 2.56%
Tax -906 -2,733 -2,261 -4,118 -3,146 -3,900 -9,545 -32.44%
NP 11,848 13,553 -6,161 -26,369 -11,857 13,360 1,413 42.51%
-
NP to SH 8,850 10,152 -4,164 -16,490 -6,109 6,690 1,413 35.74%
-
Tax Rate 7.10% 16.78% - - - 22.60% 87.11% -
Total Cost 204,176 198,254 205,066 223,483 234,673 226,849 213,226 -0.71%
-
Net Worth 464,185 421,339 361,564 335,429 387,448 276,158 263,290 9.90%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 464,185 421,339 361,564 335,429 387,448 276,158 263,290 9.90%
NOSH 474,142 467,116 439,859 337,793 336,911 336,778 341,935 5.59%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.48% 6.40% -3.10% -13.38% -5.32% 5.56% 0.66% -
ROE 1.91% 2.41% -1.15% -4.92% -1.58% 2.42% 0.54% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 45.56 45.34 45.22 58.35 66.13 71.33 62.77 -5.19%
EPS 1.87 2.17 -0.95 -4.88 -1.81 1.99 0.41 28.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.979 0.902 0.822 0.993 1.15 0.82 0.77 4.08%
Adjusted Per Share Value based on latest NOSH - 337,793
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 8.51 8.34 7.83 7.76 8.77 9.46 8.45 0.11%
EPS 0.35 0.40 -0.16 -0.65 -0.24 0.26 0.06 34.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1828 0.1659 0.1424 0.1321 0.1526 0.1087 0.1037 9.90%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.15 0.14 0.09 0.34 0.19 0.27 0.40 -
P/RPS 0.33 0.31 0.20 0.58 0.29 0.38 0.64 -10.44%
P/EPS 8.04 6.44 -9.51 -6.96 -10.48 13.59 96.77 -33.93%
EY 12.44 15.52 -10.52 -14.36 -9.54 7.36 1.03 51.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.16 0.11 0.34 0.17 0.33 0.52 -18.70%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 19/11/09 28/11/08 22/11/07 24/11/06 30/11/05 09/11/04 -
Price 0.19 0.15 0.09 0.31 0.24 0.23 0.38 -
P/RPS 0.42 0.33 0.20 0.53 0.36 0.32 0.61 -6.02%
P/EPS 10.18 6.90 -9.51 -6.35 -13.24 11.58 91.94 -30.69%
EY 9.82 14.49 -10.52 -15.75 -7.56 8.64 1.09 44.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.11 0.31 0.21 0.28 0.49 -14.60%

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