[ASB] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -30.41%
YoY- 19.8%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 211,833 223,715 230,674 247,187 227,040 219,796 204,360 0.59%
PBT -3,625 -14,670 -55,887 8,086 3,947 23,417 -49,357 -35.26%
Tax -3,707 -3,130 254 -6,494 1,538 -17,290 -18,997 -23.82%
NP -7,332 -17,800 -55,633 1,592 5,485 6,127 -68,354 -31.04%
-
NP to SH -6,608 -14,214 -27,901 6,571 5,485 6,127 -68,354 -32.22%
-
Tax Rate - - - 80.31% -38.97% 73.84% - -
Total Cost 219,165 241,515 286,307 245,595 221,555 213,669 272,714 -3.57%
-
Net Worth 405,827 334,899 358,177 567,182 273,606 250,480 239,823 9.15%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 405,827 334,899 358,177 567,182 273,606 250,480 239,823 9.15%
NOSH 460,121 339,999 337,903 337,608 337,786 338,487 337,779 5.28%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -3.46% -7.96% -24.12% 0.64% 2.42% 2.79% -33.45% -
ROE -1.63% -4.24% -7.79% 1.16% 2.00% 2.45% -28.50% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 46.04 65.80 68.27 73.22 67.21 64.93 60.50 -4.44%
EPS -1.44 -4.18 -8.26 1.95 1.62 1.81 -20.24 -35.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.882 0.985 1.06 1.68 0.81 0.74 0.71 3.67%
Adjusted Per Share Value based on latest NOSH - 337,608
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 8.34 8.81 9.08 9.73 8.94 8.65 8.05 0.59%
EPS -0.26 -0.56 -1.10 0.26 0.22 0.24 -2.69 -32.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1598 0.1319 0.141 0.2233 0.1077 0.0986 0.0944 9.16%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.08 0.20 0.22 0.22 0.39 0.41 0.35 -
P/RPS 0.17 0.30 0.32 0.30 0.58 0.63 0.58 -18.48%
P/EPS -5.57 -4.78 -2.66 11.30 24.02 22.65 -1.73 21.49%
EY -17.95 -20.90 -37.53 8.85 4.16 4.41 -57.82 -17.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.20 0.21 0.13 0.48 0.55 0.49 -24.58%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 29/02/08 28/02/07 28/02/06 01/03/05 27/02/04 28/02/03 -
Price 0.08 0.14 0.32 0.19 0.35 0.50 0.34 -
P/RPS 0.17 0.21 0.47 0.26 0.52 0.77 0.56 -18.00%
P/EPS -5.57 -3.35 -3.88 9.76 21.55 27.62 -1.68 22.08%
EY -17.95 -29.86 -25.80 10.24 4.64 3.62 -59.52 -18.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.14 0.30 0.11 0.43 0.68 0.48 -24.32%

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