[ASB] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 12.3%
YoY- 74.75%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 208,784 213,820 211,832 198,905 182,034 200,280 223,715 -4.50%
PBT 15,954 31,072 -3,626 -3,900 -6,822 10,160 -14,672 -
Tax -2,846 -2,028 -3,705 -2,261 -2,044 -2,520 -3,131 -6.16%
NP 13,108 29,044 -7,331 -6,161 -8,866 7,640 -17,803 -
-
NP to SH 9,562 25,636 -6,608 -4,164 -4,748 4,144 -14,215 -
-
Tax Rate 17.84% 6.53% - - - 24.80% - -
Total Cost 195,676 184,776 219,163 205,066 190,900 192,640 241,518 -13.10%
-
Net Worth 417,757 421,887 390,331 361,564 347,197 314,637 318,229 19.91%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 417,757 421,887 390,331 361,564 347,197 314,637 318,229 19.91%
NOSH 464,174 461,079 442,051 439,859 423,928 383,703 337,465 23.70%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.28% 13.58% -3.46% -3.10% -4.87% 3.81% -7.96% -
ROE 2.29% 6.08% -1.69% -1.15% -1.37% 1.32% -4.47% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 44.98 46.37 47.92 45.22 42.94 52.20 66.29 -22.80%
EPS 2.06 5.56 -1.49 -0.95 -1.12 1.08 -4.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.915 0.883 0.822 0.819 0.82 0.943 -3.06%
Adjusted Per Share Value based on latest NOSH - 468,125
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 8.22 8.42 8.34 7.83 7.17 7.89 8.81 -4.52%
EPS 0.38 1.01 -0.26 -0.16 -0.19 0.16 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1645 0.1661 0.1537 0.1424 0.1367 0.1239 0.1253 19.91%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.16 0.08 0.08 0.09 0.10 0.13 0.20 -
P/RPS 0.36 0.17 0.17 0.20 0.23 0.25 0.30 12.93%
P/EPS 7.77 1.44 -5.35 -9.51 -8.93 12.04 -4.75 -
EY 12.88 69.50 -18.69 -10.52 -11.20 8.31 -21.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.09 0.09 0.11 0.12 0.16 0.21 -9.77%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 29/05/09 26/02/09 28/11/08 27/08/08 26/05/08 29/02/08 -
Price 0.16 0.13 0.08 0.09 0.09 0.12 0.14 -
P/RPS 0.36 0.28 0.17 0.20 0.21 0.23 0.21 43.28%
P/EPS 7.77 2.34 -5.35 -9.51 -8.04 11.11 -3.32 -
EY 12.88 42.77 -18.69 -10.52 -12.44 9.00 -30.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.14 0.09 0.11 0.11 0.15 0.15 12.93%

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