[ASB] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -87.48%
YoY- 84.5%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 55,060 49,307 67,030 66,545 58,957 54,655 66,060 -11.46%
PBT -6,763 1,080 -4,859 928 6,986 5,031 -4,272 35.94%
Tax -322 -905 -1,133 -1,399 -633 -3,329 8,697 -
NP -7,085 175 -5,992 -471 6,353 1,702 4,425 -
-
NP to SH -5,538 2,387 1,553 369 2,947 1,702 4,425 -
-
Tax Rate - 83.80% - 150.75% 9.06% 66.17% - -
Total Cost 62,145 49,132 73,022 67,016 52,604 52,953 61,635 0.55%
-
Net Worth 388,335 393,350 567,182 275,072 277,763 275,724 273,606 26.37%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 388,335 393,350 567,182 275,072 277,763 275,724 273,606 26.37%
NOSH 337,682 336,197 337,608 335,454 338,735 340,400 337,786 -0.02%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -12.87% 0.35% -8.94% -0.71% 10.78% 3.11% 6.70% -
ROE -1.43% 0.61% 0.27% 0.13% 1.06% 0.62% 1.62% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 16.31 14.67 19.85 19.84 17.41 16.06 19.56 -11.43%
EPS -1.64 0.71 0.46 0.11 0.87 0.50 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.17 1.68 0.82 0.82 0.81 0.81 26.40%
Adjusted Per Share Value based on latest NOSH - 335,454
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.18 1.95 2.65 2.63 2.33 2.16 2.61 -11.33%
EPS -0.22 0.09 0.06 0.01 0.12 0.07 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1535 0.1555 0.2243 0.1088 0.1098 0.109 0.1082 26.33%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.20 0.19 0.22 0.27 0.26 0.34 0.39 -
P/RPS 1.23 1.30 1.11 1.36 1.49 2.12 1.99 -27.50%
P/EPS -12.20 26.76 47.83 245.45 29.89 68.00 29.77 -
EY -8.20 3.74 2.09 0.41 3.35 1.47 3.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.16 0.13 0.33 0.32 0.42 0.48 -50.03%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 01/03/05 -
Price 0.18 0.19 0.19 0.23 0.25 0.25 0.35 -
P/RPS 1.10 1.30 0.96 1.16 1.44 1.56 1.79 -27.78%
P/EPS -10.98 26.76 41.30 209.09 28.74 50.00 26.72 -
EY -9.11 3.74 2.42 0.48 3.48 2.00 3.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.16 0.11 0.28 0.30 0.31 0.43 -48.36%

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