[ASB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 31.31%
YoY- 20.13%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 167,112 104,367 49,307 246,733 180,157 113,612 54,655 110.51%
PBT -6,533 -5,683 1,080 11,265 12,945 12,017 5,031 -
Tax -2,360 -1,227 -905 -7,155 -2,925 -1,526 -3,329 -20.47%
NP -8,893 -6,910 175 4,110 10,020 10,491 1,702 -
-
NP to SH -4,582 -3,151 2,387 6,589 5,018 4,649 1,702 -
-
Tax Rate - - 83.80% 63.52% 22.60% 12.70% 66.17% -
Total Cost 176,005 111,277 49,132 242,623 170,137 103,121 52,953 122.55%
-
Net Worth 387,448 389,639 393,350 394,259 276,158 276,244 275,724 25.43%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 387,448 389,639 393,350 394,259 276,158 276,244 275,724 25.43%
NOSH 336,911 338,817 336,197 336,974 336,778 336,884 340,400 -0.68%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -5.32% -6.62% 0.35% 1.67% 5.56% 9.23% 3.11% -
ROE -1.18% -0.81% 0.61% 1.67% 1.82% 1.68% 0.62% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 49.60 30.80 14.67 73.22 53.49 33.72 16.06 111.93%
EPS -1.36 -0.93 0.71 1.95 1.49 1.38 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.15 1.17 1.17 0.82 0.82 0.81 26.29%
Adjusted Per Share Value based on latest NOSH - 337,608
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.61 4.13 1.95 9.76 7.12 4.49 2.16 110.63%
EPS -0.18 -0.12 0.09 0.26 0.20 0.18 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1532 0.1541 0.1555 0.1559 0.1092 0.1092 0.109 25.44%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.19 0.20 0.19 0.22 0.27 0.26 0.34 -
P/RPS 0.38 0.65 1.30 0.30 0.50 0.77 2.12 -68.17%
P/EPS -13.97 -21.51 26.76 11.25 18.12 18.84 68.00 -
EY -7.16 -4.65 3.74 8.89 5.52 5.31 1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.17 0.16 0.19 0.33 0.32 0.42 -45.25%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 28/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 0.24 0.18 0.19 0.19 0.23 0.25 0.25 -
P/RPS 0.48 0.58 1.30 0.26 0.43 0.74 1.56 -54.39%
P/EPS -17.65 -19.35 26.76 9.72 15.44 18.12 50.00 -
EY -5.67 -5.17 3.74 10.29 6.48 5.52 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.16 0.16 0.16 0.28 0.30 0.31 -22.84%

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