[ASB] YoY TTM 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- 81.31%
YoY- 88.07%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 222,743 220,143 227,601 215,218 225,353 229,799 241,839 -1.36%
PBT 20,259 3,467 31,334 1,603 -8,820 -60,277 4,135 30.29%
Tax -2,373 -933 -1,537 -3,584 -2,279 -322 -4,070 -8.59%
NP 17,886 2,534 29,797 -1,981 -11,099 -60,599 65 154.81%
-
NP to SH 10,081 311 27,534 -1,235 -10,351 -33,115 7,256 5.62%
-
Tax Rate 11.71% 26.91% 4.91% 223.58% - - 98.43% -
Total Cost 204,857 217,609 197,804 217,199 236,452 290,398 241,774 -2.72%
-
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 8.03% 1.15% 13.09% -0.92% -4.93% -26.37% 0.03% -
ROE 2.17% 0.05% 5.91% -0.29% -3.29% -9.55% 1.84% -
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 43.90 31.90 47.87 46.68 58.73 68.28 71.93 -7.89%
EPS 1.99 0.05 5.79 -0.27 -2.70 -9.84 2.16 -1.35%
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 8.77 8.67 8.96 8.47 8.87 9.05 9.52 -1.35%
EPS 0.40 0.01 1.08 -0.05 -0.41 -1.30 0.29 5.50%
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 0.43 0.85 0.31 0.17 0.22 0.59 0.26 8.73%
P/EPS 9.56 599.04 2.59 -29.87 -4.82 -4.07 8.80 1.38%
EY 10.46 0.17 38.60 -3.35 -20.75 -24.60 11.36 -1.36%
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 0.36 0.72 0.29 0.28 0.20 0.44 0.26 5.56%
P/EPS 8.05 510.29 2.42 -48.53 -4.45 -3.05 8.80 -1.47%
EY 12.42 0.20 41.36 -2.06 -22.48 -32.80 11.36 1.49%
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