[ASB] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -102.07%
YoY- -102.34%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 222,285 164,616 109,157 52,713 221,852 162,018 104,973 64.67%
PBT 8,909 5,962 4,432 873 7,431 9,566 5,907 31.41%
Tax -2,019 -1,427 -807 -423 -964 -680 -232 321.42%
NP 6,890 4,535 3,625 450 6,467 8,886 5,675 13.76%
-
NP to SH 4,227 2,617 2,331 -69 3,327 6,638 3,923 5.08%
-
Tax Rate 22.66% 23.93% 18.21% 48.45% 12.97% 7.11% 3.93% -
Total Cost 215,395 160,081 105,532 52,263 215,385 153,132 99,298 67.33%
-
Net Worth 456,677 446,865 450,825 627,900 445,508 464,185 460,834 -0.60%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 456,677 446,865 450,825 627,900 445,508 464,185 460,834 -0.60%
NOSH 499,647 493,773 495,957 690,000 475,970 474,142 472,650 3.76%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.10% 2.75% 3.32% 0.85% 2.92% 5.48% 5.41% -
ROE 0.93% 0.59% 0.52% -0.01% 0.75% 1.43% 0.85% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 44.49 33.34 22.01 7.64 46.61 34.17 22.21 58.70%
EPS 0.85 0.53 0.47 -0.01 0.70 1.40 0.83 1.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.914 0.905 0.909 0.91 0.936 0.979 0.975 -4.20%
Adjusted Per Share Value based on latest NOSH - 690,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.79 6.51 4.32 2.08 8.77 6.41 4.15 64.70%
EPS 0.17 0.10 0.09 0.00 0.13 0.26 0.16 4.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1806 0.1767 0.1782 0.2483 0.1761 0.1835 0.1822 -0.58%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.19 0.17 0.20 0.27 0.19 0.15 0.14 -
P/RPS 0.43 0.51 0.91 3.53 0.41 0.44 0.63 -22.42%
P/EPS 22.46 32.08 42.55 -2,700.00 27.18 10.71 16.87 20.95%
EY 4.45 3.12 2.35 -0.04 3.68 9.33 5.93 -17.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.22 0.30 0.20 0.15 0.14 30.94%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 23/11/11 24/08/11 25/05/11 25/02/11 24/11/10 25/08/10 -
Price 0.19 0.18 0.18 0.23 0.26 0.19 0.14 -
P/RPS 0.43 0.54 0.82 3.01 0.56 0.56 0.63 -22.42%
P/EPS 22.46 33.96 38.30 -2,300.00 37.20 13.57 16.87 20.95%
EY 4.45 2.94 2.61 -0.04 2.69 7.37 5.93 -17.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.20 0.25 0.28 0.19 0.14 30.94%

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