[ASB] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -8.67%
YoY- -94.99%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 200,280 223,715 197,114 193,074 193,728 230,674 222,816 -6.85%
PBT 10,160 -14,672 -22,250 -12,192 -13,240 -55,889 -8,710 -
Tax -2,520 -3,131 -4,118 -4,852 -5,924 254 -3,146 -13.73%
NP 7,640 -17,803 -26,369 -17,044 -19,164 -55,635 -11,857 -
-
NP to SH 4,144 -14,215 -16,490 -12,288 -11,308 -27,903 -6,109 -
-
Tax Rate 24.80% - - - - - - -
Total Cost 192,640 241,518 223,483 210,118 212,892 286,309 234,673 -12.31%
-
Net Worth 314,637 318,229 335,429 343,658 346,644 349,208 387,448 -12.94%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 314,637 318,229 335,429 343,658 346,644 349,208 387,448 -12.94%
NOSH 383,703 337,465 337,793 337,582 336,547 337,726 336,911 9.04%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.81% -7.96% -13.38% -8.83% -9.89% -24.12% -5.32% -
ROE 1.32% -4.47% -4.92% -3.58% -3.26% -7.99% -1.58% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 52.20 66.29 58.35 57.19 57.56 68.30 66.13 -14.57%
EPS 1.08 -4.21 -4.88 -3.64 -3.36 -8.26 -1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.943 0.993 1.018 1.03 1.034 1.15 -20.16%
Adjusted Per Share Value based on latest NOSH - 338,367
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 7.92 8.85 7.79 7.63 7.66 9.12 8.81 -6.84%
EPS 0.16 -0.56 -0.65 -0.49 -0.45 -1.10 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1244 0.1258 0.1326 0.1359 0.1371 0.1381 0.1532 -12.95%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.13 0.20 0.34 0.33 0.40 0.22 0.19 -
P/RPS 0.25 0.30 0.58 0.58 0.69 0.32 0.29 -9.41%
P/EPS 12.04 -4.75 -6.96 -9.07 -11.90 -2.66 -10.48 -
EY 8.31 -21.06 -14.36 -11.03 -8.40 -37.55 -9.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.21 0.34 0.32 0.39 0.21 0.17 -3.95%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 29/02/08 22/11/07 29/08/07 25/05/07 28/02/07 24/11/06 -
Price 0.12 0.14 0.31 0.34 0.30 0.32 0.24 -
P/RPS 0.23 0.21 0.53 0.59 0.52 0.47 0.36 -25.80%
P/EPS 11.11 -3.32 -6.35 -9.34 -8.93 -3.87 -13.24 -
EY 9.00 -30.09 -15.75 -10.71 -11.20 -25.82 -7.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.15 0.31 0.33 0.29 0.31 0.21 -20.07%

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