[ASB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 6.17%
YoY- 343.8%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 223,414 219,488 216,024 211,808 198,905 197,114 222,816 0.04%
PBT 11,088 7,949 12,754 16,286 -3,900 -22,250 -8,710 -
Tax -2,961 -1,902 -906 -2,733 -2,261 -4,118 -3,146 -1.00%
NP 8,126 6,046 11,848 13,553 -6,161 -26,369 -11,857 -
-
NP to SH -1,601 3,489 8,850 10,152 -4,164 -16,490 -6,109 -19.98%
-
Tax Rate 26.70% 23.93% 7.10% 16.78% - - - -
Total Cost 215,288 213,441 204,176 198,254 205,066 223,483 234,673 -1.42%
-
Net Worth 447,872 446,865 464,185 421,339 361,564 335,429 387,448 2.44%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 447,872 446,865 464,185 421,339 361,564 335,429 387,448 2.44%
NOSH 500,416 493,773 474,142 467,116 439,859 337,793 336,911 6.80%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.64% 2.75% 5.48% 6.40% -3.10% -13.38% -5.32% -
ROE -0.36% 0.78% 1.91% 2.41% -1.15% -4.92% -1.58% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 44.65 44.45 45.56 45.34 45.22 58.35 66.13 -6.33%
EPS -0.32 0.71 1.87 2.17 -0.95 -4.88 -1.81 -25.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.895 0.905 0.979 0.902 0.822 0.993 1.15 -4.08%
Adjusted Per Share Value based on latest NOSH - 472,166
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.80 8.64 8.51 8.34 7.83 7.76 8.77 0.05%
EPS -0.06 0.14 0.35 0.40 -0.16 -0.65 -0.24 -20.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1764 0.176 0.1828 0.1659 0.1424 0.1321 0.1526 2.44%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.15 0.17 0.15 0.14 0.09 0.34 0.19 -
P/RPS 0.34 0.38 0.33 0.31 0.20 0.58 0.29 2.68%
P/EPS -46.88 24.06 8.04 6.44 -9.51 -6.96 -10.48 28.33%
EY -2.13 4.16 12.44 15.52 -10.52 -14.36 -9.54 -22.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.19 0.15 0.16 0.11 0.34 0.17 0.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 23/11/11 24/11/10 19/11/09 28/11/08 22/11/07 24/11/06 -
Price 0.16 0.18 0.19 0.15 0.09 0.31 0.24 -
P/RPS 0.36 0.40 0.42 0.33 0.20 0.53 0.36 0.00%
P/EPS -50.00 25.47 10.18 6.90 -9.51 -6.35 -13.24 24.76%
EY -2.00 3.93 9.82 14.49 -10.52 -15.75 -7.56 -19.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.20 0.19 0.17 0.11 0.31 0.21 -2.53%

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