[ASB] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 70.32%
YoY- 92.08%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 59,835 67,777 62,653 75,879 63,562 67,030 66,060 -1.63%
PBT -2,134 22,047 -701 2,017 -49,354 -4,859 -4,272 -10.91%
Tax -284 459 -2,010 -42 2,614 -1,133 8,697 -
NP -2,418 22,506 -2,711 1,975 -46,740 -5,992 4,425 -
-
NP to SH -3,311 23,380 -3,486 -1,847 -23,319 1,553 4,425 -
-
Tax Rate - -2.08% - 2.08% - - - -
Total Cost 62,253 45,271 65,364 73,904 110,302 73,022 61,635 0.16%
-
Net Worth 454,199 464,727 405,827 334,899 358,177 567,182 273,606 8.81%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 454,199 464,727 405,827 334,899 358,177 567,182 273,606 8.81%
NOSH 485,774 473,245 460,121 339,999 337,903 337,608 337,786 6.23%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -4.04% 33.21% -4.33% 2.60% -73.53% -8.94% 6.70% -
ROE -0.73% 5.03% -0.86% -0.55% -6.51% 0.27% 1.62% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 12.32 14.32 13.62 22.32 18.81 19.85 19.56 -7.41%
EPS -0.69 4.94 -0.75 -0.55 -6.90 0.46 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.935 0.982 0.882 0.985 1.06 1.68 0.81 2.41%
Adjusted Per Share Value based on latest NOSH - 339,999
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 2.36 2.67 2.47 2.99 2.50 2.64 2.60 -1.60%
EPS -0.13 0.92 -0.14 -0.07 -0.92 0.06 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1788 0.183 0.1598 0.1319 0.141 0.2233 0.1077 8.81%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.19 0.15 0.08 0.20 0.22 0.22 0.39 -
P/RPS 1.54 1.05 0.59 0.90 1.17 1.11 1.99 -4.18%
P/EPS -27.88 3.04 -10.56 -36.82 -3.19 47.83 29.77 -
EY -3.59 32.94 -9.47 -2.72 -31.37 2.09 3.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.15 0.09 0.20 0.21 0.13 0.48 -13.57%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 26/02/09 29/02/08 28/02/07 28/02/06 01/03/05 -
Price 0.26 0.14 0.08 0.14 0.32 0.19 0.35 -
P/RPS 2.11 0.98 0.59 0.63 1.70 0.96 1.79 2.77%
P/EPS -38.15 2.83 -10.56 -25.77 -4.64 41.30 26.72 -
EY -2.62 35.29 -9.47 -3.88 -21.57 2.42 3.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.14 0.09 0.14 0.30 0.11 0.43 -6.89%

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