[ASB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 61.52%
YoY- 27.05%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 167,561 112,668 53,170 222,285 164,616 109,157 52,713 115.73%
PBT 8,316 12,131 12,222 8,909 5,962 4,432 873 347.52%
Tax -2,221 -1,507 -777 -2,019 -1,427 -807 -423 201.18%
NP 6,095 10,624 11,445 6,890 4,535 3,625 450 465.51%
-
NP to SH -1,201 4,033 5,784 4,227 2,617 2,331 -69 568.14%
-
Tax Rate 26.71% 12.42% 6.36% 22.66% 23.93% 18.21% 48.45% -
Total Cost 161,466 102,044 41,725 215,395 160,081 105,532 52,263 111.68%
-
Net Worth 447,872 464,560 464,749 456,677 446,865 450,825 627,900 -20.11%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 447,872 464,560 464,749 456,677 446,865 450,825 627,900 -20.11%
NOSH 500,416 510,506 507,368 499,647 493,773 495,957 690,000 -19.23%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.64% 9.43% 21.53% 3.10% 2.75% 3.32% 0.85% -
ROE -0.27% 0.87% 1.24% 0.93% 0.59% 0.52% -0.01% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 33.48 22.07 10.48 44.49 33.34 22.01 7.64 167.07%
EPS -0.24 0.79 1.14 0.85 0.53 0.47 -0.01 727.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.895 0.91 0.916 0.914 0.905 0.909 0.91 -1.09%
Adjusted Per Share Value based on latest NOSH - 509,687
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.60 4.44 2.09 8.75 6.48 4.30 2.08 115.47%
EPS -0.05 0.16 0.23 0.17 0.10 0.09 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1764 0.1829 0.183 0.1798 0.176 0.1775 0.2472 -20.09%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.15 0.17 0.19 0.19 0.17 0.20 0.27 -
P/RPS 0.45 0.77 1.81 0.43 0.51 0.91 3.53 -74.57%
P/EPS -62.50 21.52 16.67 22.46 32.08 42.55 -2,700.00 -91.82%
EY -1.60 4.65 6.00 4.45 3.12 2.35 -0.04 1061.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.19 0.21 0.21 0.19 0.22 0.30 -31.45%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 23/05/12 28/02/12 23/11/11 24/08/11 25/05/11 -
Price 0.16 0.17 0.16 0.19 0.18 0.18 0.23 -
P/RPS 0.48 0.77 1.53 0.43 0.54 0.82 3.01 -70.49%
P/EPS -66.67 21.52 14.04 22.46 33.96 38.30 -2,300.00 -90.50%
EY -1.50 4.65 7.13 4.45 2.94 2.61 -0.04 1012.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.19 0.17 0.21 0.20 0.20 0.25 -19.61%

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