[ASB] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -25.4%
YoY- 301.39%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 54,423 226,633 158,856 104,392 53,455 211,832 149,179 -48.97%
PBT 4,840 34,262 12,215 7,977 7,768 -3,626 -2,925 -
Tax -454 -1,591 -2,050 -1,423 -507 -3,705 -1,696 -58.49%
NP 4,386 32,671 10,165 6,554 7,261 -7,331 -4,621 -
-
NP to SH 2,948 30,994 7,614 4,781 6,409 -6,608 -3,123 -
-
Tax Rate 9.38% 4.64% 16.78% 17.84% 6.53% - - -
Total Cost 50,037 193,962 148,691 97,838 46,194 219,163 153,800 -52.72%
-
Net Worth 465,498 458,835 421,339 417,757 421,887 390,331 361,564 18.36%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 465,498 458,835 421,339 417,757 421,887 390,331 361,564 18.36%
NOSH 475,483 468,199 467,116 464,174 461,079 442,051 439,859 5.33%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.06% 14.42% 6.40% 6.28% 13.58% -3.46% -3.10% -
ROE 0.63% 6.75% 1.81% 1.14% 1.52% -1.69% -0.86% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 11.45 48.41 34.01 22.49 11.59 47.92 33.92 -51.55%
EPS 0.62 6.62 1.63 1.03 1.39 -1.49 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.979 0.98 0.902 0.90 0.915 0.883 0.822 12.37%
Adjusted Per Share Value based on latest NOSH - 464,857
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.15 8.96 6.28 4.13 2.11 8.38 5.90 -49.01%
EPS 0.12 1.23 0.30 0.19 0.25 -0.26 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1841 0.1814 0.1666 0.1652 0.1668 0.1543 0.143 18.36%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.15 0.15 0.14 0.16 0.08 0.08 0.09 -
P/RPS 1.31 0.31 0.41 0.71 0.69 0.17 0.27 186.87%
P/EPS 24.19 2.27 8.59 15.53 5.76 -5.35 -12.68 -
EY 4.13 44.13 11.64 6.44 17.38 -18.69 -7.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.15 0.16 0.18 0.09 0.09 0.11 22.99%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 19/11/09 26/08/09 29/05/09 26/02/09 28/11/08 -
Price 0.14 0.14 0.15 0.16 0.13 0.08 0.09 -
P/RPS 1.22 0.29 0.44 0.71 1.12 0.17 0.27 173.56%
P/EPS 22.58 2.11 9.20 15.53 9.35 -5.35 -12.68 -
EY 4.43 47.28 10.87 6.44 10.69 -18.69 -7.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.17 0.18 0.14 0.09 0.11 17.45%

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