[ASB] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 3.06%
YoY- -191.31%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 193,074 193,728 230,674 222,816 208,734 197,228 246,733 -15.12%
PBT -12,192 -13,240 -55,889 -8,710 -11,366 4,320 11,265 -
Tax -4,852 -5,924 254 -3,146 -2,454 -3,620 -7,155 -22.86%
NP -17,044 -19,164 -55,635 -11,857 -13,820 700 4,110 -
-
NP to SH -12,288 -11,308 -27,903 -6,109 -6,302 9,548 6,589 -
-
Tax Rate - - - - - 83.80% 63.52% -
Total Cost 210,118 212,892 286,309 234,673 222,554 196,528 242,623 -9.16%
-
Net Worth 343,658 346,644 349,208 387,448 389,639 393,350 394,259 -8.77%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 343,658 346,644 349,208 387,448 389,639 393,350 394,259 -8.77%
NOSH 337,582 336,547 337,726 336,911 338,817 336,197 336,974 0.12%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -8.83% -9.89% -24.12% -5.32% -6.62% 0.35% 1.67% -
ROE -3.58% -3.26% -7.99% -1.58% -1.62% 2.43% 1.67% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 57.19 57.56 68.30 66.13 61.61 58.66 73.22 -15.22%
EPS -3.64 -3.36 -8.26 -1.81 -1.86 2.84 1.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.018 1.03 1.034 1.15 1.15 1.17 1.17 -8.88%
Adjusted Per Share Value based on latest NOSH - 340,714
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.60 7.63 9.08 8.77 8.22 7.77 9.72 -15.16%
EPS -0.48 -0.45 -1.10 -0.24 -0.25 0.38 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1353 0.1365 0.1375 0.1526 0.1534 0.1549 0.1552 -8.76%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.33 0.40 0.22 0.19 0.20 0.19 0.22 -
P/RPS 0.58 0.69 0.32 0.29 0.32 0.32 0.30 55.38%
P/EPS -9.07 -11.90 -2.66 -10.48 -10.75 6.69 11.25 -
EY -11.03 -8.40 -37.55 -9.54 -9.30 14.95 8.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.21 0.17 0.17 0.16 0.19 41.69%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 25/05/07 28/02/07 24/11/06 28/08/06 31/05/06 28/02/06 -
Price 0.34 0.30 0.32 0.24 0.18 0.19 0.19 -
P/RPS 0.59 0.52 0.47 0.36 0.29 0.32 0.26 72.94%
P/EPS -9.34 -8.93 -3.87 -13.24 -9.68 6.69 9.72 -
EY -10.71 -11.20 -25.82 -7.56 -10.33 14.95 10.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.31 0.21 0.16 0.16 0.16 62.24%

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