[ASB] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 44.91%
YoY- 40.25%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 230,674 222,816 208,734 197,228 246,733 240,209 227,224 1.00%
PBT -55,889 -8,710 -11,366 4,320 11,265 17,260 24,034 -
Tax 254 -3,146 -2,454 -3,620 -7,155 -3,900 -3,052 -
NP -55,635 -11,857 -13,820 700 4,110 13,360 20,982 -
-
NP to SH -27,903 -6,109 -6,302 9,548 6,589 6,690 9,298 -
-
Tax Rate - - - 83.80% 63.52% 22.60% 12.70% -
Total Cost 286,309 234,673 222,554 196,528 242,623 226,849 206,242 24.36%
-
Net Worth 349,208 387,448 389,639 393,350 394,259 276,158 276,244 16.86%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 349,208 387,448 389,639 393,350 394,259 276,158 276,244 16.86%
NOSH 337,726 336,911 338,817 336,197 336,974 336,778 336,884 0.16%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -24.12% -5.32% -6.62% 0.35% 1.67% 5.56% 9.23% -
ROE -7.99% -1.58% -1.62% 2.43% 1.67% 2.42% 3.37% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 68.30 66.13 61.61 58.66 73.22 71.33 67.45 0.83%
EPS -8.26 -1.81 -1.86 2.84 1.95 1.99 2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.034 1.15 1.15 1.17 1.17 0.82 0.82 16.66%
Adjusted Per Share Value based on latest NOSH - 336,197
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 9.08 8.77 8.22 7.77 9.72 9.46 8.95 0.96%
EPS -1.10 -0.24 -0.25 0.38 0.26 0.26 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1375 0.1526 0.1534 0.1549 0.1552 0.1087 0.1088 16.84%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.22 0.19 0.20 0.19 0.22 0.27 0.26 -
P/RPS 0.32 0.29 0.32 0.32 0.30 0.38 0.39 -12.32%
P/EPS -2.66 -10.48 -10.75 6.69 11.25 13.59 9.42 -
EY -37.55 -9.54 -9.30 14.95 8.89 7.36 10.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.17 0.17 0.16 0.19 0.33 0.32 -24.42%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 24/11/06 28/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 0.32 0.24 0.18 0.19 0.19 0.23 0.25 -
P/RPS 0.47 0.36 0.29 0.32 0.26 0.32 0.37 17.23%
P/EPS -3.87 -13.24 -9.68 6.69 9.72 11.58 9.06 -
EY -25.82 -7.56 -10.33 14.95 10.29 8.64 11.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.21 0.16 0.16 0.16 0.28 0.30 2.20%

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