[ASB] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -821.13%
YoY- -524.61%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 226,633 211,833 223,715 230,674 247,187 227,040 219,796 0.51%
PBT 34,262 -3,625 -14,670 -55,887 8,086 3,947 23,417 6.54%
Tax -1,590 -3,707 -3,130 254 -6,494 1,538 -17,290 -32.79%
NP 32,672 -7,332 -17,800 -55,633 1,592 5,485 6,127 32.14%
-
NP to SH 30,995 -6,608 -14,214 -27,901 6,571 5,485 6,127 30.98%
-
Tax Rate 4.64% - - - 80.31% -38.97% 73.84% -
Total Cost 193,961 219,165 241,515 286,307 245,595 221,555 213,669 -1.59%
-
Net Worth 464,727 405,827 334,899 358,177 567,182 273,606 250,480 10.84%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 464,727 405,827 334,899 358,177 567,182 273,606 250,480 10.84%
NOSH 473,245 460,121 339,999 337,903 337,608 337,786 338,487 5.73%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 14.42% -3.46% -7.96% -24.12% 0.64% 2.42% 2.79% -
ROE 6.67% -1.63% -4.24% -7.79% 1.16% 2.00% 2.45% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 47.89 46.04 65.80 68.27 73.22 67.21 64.93 -4.94%
EPS 6.55 -1.44 -4.18 -8.26 1.95 1.62 1.81 23.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.982 0.882 0.985 1.06 1.68 0.81 0.74 4.82%
Adjusted Per Share Value based on latest NOSH - 337,903
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 8.92 8.34 8.81 9.08 9.73 8.94 8.65 0.51%
EPS 1.22 -0.26 -0.56 -1.10 0.26 0.22 0.24 31.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.1598 0.1319 0.141 0.2233 0.1077 0.0986 10.84%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.15 0.08 0.20 0.22 0.22 0.39 0.41 -
P/RPS 0.31 0.17 0.30 0.32 0.30 0.58 0.63 -11.13%
P/EPS 2.29 -5.57 -4.78 -2.66 11.30 24.02 22.65 -31.72%
EY 43.66 -17.95 -20.90 -37.53 8.85 4.16 4.41 46.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.09 0.20 0.21 0.13 0.48 0.55 -19.45%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 29/02/08 28/02/07 28/02/06 01/03/05 27/02/04 -
Price 0.14 0.08 0.14 0.32 0.19 0.35 0.50 -
P/RPS 0.29 0.17 0.21 0.47 0.26 0.52 0.77 -15.00%
P/EPS 2.14 -5.57 -3.35 -3.88 9.76 21.55 27.62 -34.68%
EY 46.78 -17.95 -29.86 -25.80 10.24 4.64 3.62 53.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.09 0.14 0.30 0.11 0.43 0.68 -23.13%

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