[ASB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 196.99%
YoY- 518.63%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 226,633 158,856 104,392 53,455 211,832 149,179 91,017 83.40%
PBT 34,262 12,215 7,977 7,768 -3,626 -2,925 -3,411 -
Tax -1,591 -2,050 -1,423 -507 -3,705 -1,696 -1,022 34.21%
NP 32,671 10,165 6,554 7,261 -7,331 -4,621 -4,433 -
-
NP to SH 30,994 7,614 4,781 6,409 -6,608 -3,123 -2,374 -
-
Tax Rate 4.64% 16.78% 17.84% 6.53% - - - -
Total Cost 193,962 148,691 97,838 46,194 219,163 153,800 95,450 60.22%
-
Net Worth 458,835 421,339 417,757 421,887 390,331 361,564 347,197 20.36%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 458,835 421,339 417,757 421,887 390,331 361,564 347,197 20.36%
NOSH 468,199 467,116 464,174 461,079 442,051 439,859 423,928 6.82%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.42% 6.40% 6.28% 13.58% -3.46% -3.10% -4.87% -
ROE 6.75% 1.81% 1.14% 1.52% -1.69% -0.86% -0.68% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 48.41 34.01 22.49 11.59 47.92 33.92 21.47 71.69%
EPS 6.62 1.63 1.03 1.39 -1.49 -0.71 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.902 0.90 0.915 0.883 0.822 0.819 12.67%
Adjusted Per Share Value based on latest NOSH - 461,079
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.92 6.26 4.11 2.10 8.34 5.87 3.58 83.48%
EPS 1.22 0.30 0.19 0.25 -0.26 -0.12 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1807 0.1659 0.1645 0.1661 0.1537 0.1424 0.1367 20.38%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.15 0.14 0.16 0.08 0.08 0.09 0.10 -
P/RPS 0.31 0.41 0.71 0.69 0.17 0.27 0.47 -24.17%
P/EPS 2.27 8.59 15.53 5.76 -5.35 -12.68 -17.86 -
EY 44.13 11.64 6.44 17.38 -18.69 -7.89 -5.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.16 0.18 0.09 0.09 0.11 0.12 15.99%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 19/11/09 26/08/09 29/05/09 26/02/09 28/11/08 27/08/08 -
Price 0.14 0.15 0.16 0.13 0.08 0.09 0.09 -
P/RPS 0.29 0.44 0.71 1.12 0.17 0.27 0.42 -21.82%
P/EPS 2.11 9.20 15.53 9.35 -5.35 -12.68 -16.07 -
EY 47.28 10.87 6.44 10.69 -18.69 -7.89 -6.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.18 0.14 0.09 0.11 0.11 17.39%

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