[ASB] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 13.8%
YoY- 49.06%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 198,905 182,034 200,280 223,715 197,114 193,074 193,728 1.76%
PBT -3,900 -6,822 10,160 -14,672 -22,250 -12,192 -13,240 -55.63%
Tax -2,261 -2,044 -2,520 -3,131 -4,118 -4,852 -5,924 -47.29%
NP -6,161 -8,866 7,640 -17,803 -26,369 -17,044 -19,164 -52.97%
-
NP to SH -4,164 -4,748 4,144 -14,215 -16,490 -12,288 -11,308 -48.53%
-
Tax Rate - - 24.80% - - - - -
Total Cost 205,066 190,900 192,640 241,518 223,483 210,118 212,892 -2.45%
-
Net Worth 361,564 347,197 314,637 318,229 335,429 343,658 346,644 2.84%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 361,564 347,197 314,637 318,229 335,429 343,658 346,644 2.84%
NOSH 439,859 423,928 383,703 337,465 337,793 337,582 336,547 19.48%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -3.10% -4.87% 3.81% -7.96% -13.38% -8.83% -9.89% -
ROE -1.15% -1.37% 1.32% -4.47% -4.92% -3.58% -3.26% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 45.22 42.94 52.20 66.29 58.35 57.19 57.56 -14.82%
EPS -0.95 -1.12 1.08 -4.21 -4.88 -3.64 -3.36 -56.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.822 0.819 0.82 0.943 0.993 1.018 1.03 -13.92%
Adjusted Per Share Value based on latest NOSH - 339,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.86 7.20 7.92 8.85 7.79 7.63 7.66 1.72%
EPS -0.16 -0.19 0.16 -0.56 -0.65 -0.49 -0.45 -49.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.143 0.1373 0.1244 0.1258 0.1326 0.1359 0.1371 2.84%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.09 0.10 0.13 0.20 0.34 0.33 0.40 -
P/RPS 0.20 0.23 0.25 0.30 0.58 0.58 0.69 -56.10%
P/EPS -9.51 -8.93 12.04 -4.75 -6.96 -9.07 -11.90 -13.84%
EY -10.52 -11.20 8.31 -21.06 -14.36 -11.03 -8.40 16.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.12 0.16 0.21 0.34 0.32 0.39 -56.89%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 27/08/08 26/05/08 29/02/08 22/11/07 29/08/07 25/05/07 -
Price 0.09 0.09 0.12 0.14 0.31 0.34 0.30 -
P/RPS 0.20 0.21 0.23 0.21 0.53 0.59 0.52 -47.02%
P/EPS -9.51 -8.04 11.11 -3.32 -6.35 -9.34 -8.93 4.27%
EY -10.52 -12.44 9.00 -30.09 -15.75 -10.71 -11.20 -4.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.11 0.15 0.15 0.31 0.33 0.29 -47.50%

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