[ASB] YoY Annualized Quarter 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- 487.95%
YoY- 518.63%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 212,680 210,852 217,692 213,820 200,280 193,728 197,228 1.26%
PBT 48,888 3,492 19,360 31,072 10,160 -13,240 4,320 49.78%
Tax -3,108 -1,692 -1,816 -2,028 -2,520 -5,924 -3,620 -2.50%
NP 45,780 1,800 17,544 29,044 7,640 -19,164 700 100.59%
-
NP to SH 23,136 -276 11,792 25,636 4,144 -11,308 9,548 15.87%
-
Tax Rate 6.36% 48.45% 9.38% 6.53% 24.80% - 83.80% -
Total Cost 166,900 209,052 200,148 184,776 192,640 212,892 196,528 -2.68%
-
Net Worth 464,749 627,900 465,498 421,887 314,637 346,644 393,350 2.81%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 464,749 627,900 465,498 421,887 314,637 346,644 393,350 2.81%
NOSH 507,368 690,000 475,483 461,079 383,703 336,547 336,197 7.09%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 21.53% 0.85% 8.06% 13.58% 3.81% -9.89% 0.35% -
ROE 4.98% -0.04% 2.53% 6.08% 1.32% -3.26% 2.43% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 41.92 30.56 45.78 46.37 52.20 57.56 58.66 -5.44%
EPS 4.56 -0.04 2.48 5.56 1.08 -3.36 2.84 8.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.916 0.91 0.979 0.915 0.82 1.03 1.17 -3.99%
Adjusted Per Share Value based on latest NOSH - 461,079
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 8.37 8.30 8.57 8.42 7.89 7.63 7.77 1.24%
EPS 0.91 -0.01 0.46 1.01 0.16 -0.45 0.38 15.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.2472 0.1833 0.1661 0.1239 0.1365 0.1549 2.81%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.19 0.27 0.15 0.08 0.13 0.40 0.19 -
P/RPS 0.45 0.88 0.33 0.17 0.25 0.69 0.32 5.84%
P/EPS 4.17 -675.00 6.05 1.44 12.04 -11.90 6.69 -7.56%
EY 24.00 -0.15 16.53 69.50 8.31 -8.40 14.95 8.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.30 0.15 0.09 0.16 0.39 0.16 4.63%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 25/05/11 25/05/10 29/05/09 26/05/08 25/05/07 31/05/06 -
Price 0.16 0.23 0.14 0.13 0.12 0.30 0.19 -
P/RPS 0.38 0.75 0.31 0.28 0.23 0.52 0.32 2.90%
P/EPS 3.51 -575.00 5.65 2.34 11.11 -8.93 6.69 -10.18%
EY 28.50 -0.17 17.71 42.77 9.00 -11.20 14.95 11.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.25 0.14 0.14 0.15 0.29 0.16 1.01%

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