[ASB] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 78.03%
YoY- 87.97%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 50,938 53,455 62,653 58,163 40,947 50,070 75,879 -23.35%
PBT 210 7,768 -701 486 -5,950 2,540 2,017 -77.89%
Tax -916 -507 -2,010 -674 -393 -630 -42 682.07%
NP -706 7,261 -2,711 -188 -6,343 1,910 1,975 -
-
NP to SH -1,627 6,409 -3,486 -749 -3,409 1,036 -1,847 -8.11%
-
Tax Rate 436.19% 6.53% - 138.68% - 24.80% 2.08% -
Total Cost 51,644 46,194 65,364 58,351 47,290 48,160 73,904 -21.27%
-
Net Worth 418,371 421,887 405,827 384,798 377,293 314,637 334,899 16.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 418,371 421,887 405,827 384,798 377,293 314,637 334,899 16.00%
NOSH 464,857 461,079 460,121 468,125 460,675 383,703 339,999 23.20%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -1.39% 13.58% -4.33% -0.32% -15.49% 3.81% 2.60% -
ROE -0.39% 1.52% -0.86% -0.19% -0.90% 0.33% -0.55% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.96 11.59 13.62 12.42 8.89 13.05 22.32 -37.78%
EPS -0.35 1.39 -0.75 -0.16 -0.74 0.27 -0.55 -26.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.915 0.882 0.822 0.819 0.82 0.985 -5.84%
Adjusted Per Share Value based on latest NOSH - 468,125
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.01 2.10 2.47 2.29 1.61 1.97 2.99 -23.27%
EPS -0.06 0.25 -0.14 -0.03 -0.13 0.04 -0.07 -9.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1647 0.1661 0.1598 0.1515 0.1486 0.1239 0.1319 15.97%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.16 0.08 0.08 0.09 0.10 0.13 0.20 -
P/RPS 1.46 0.69 0.59 0.72 1.13 1.00 0.90 38.10%
P/EPS -45.71 5.76 -10.56 -56.25 -13.51 48.15 -36.82 15.52%
EY -2.19 17.38 -9.47 -1.78 -7.40 2.08 -2.72 -13.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.09 0.09 0.11 0.12 0.16 0.20 -6.78%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 29/05/09 26/02/09 28/11/08 27/08/08 26/05/08 29/02/08 -
Price 0.16 0.13 0.08 0.09 0.09 0.12 0.14 -
P/RPS 1.46 1.12 0.59 0.72 1.01 0.92 0.63 75.21%
P/EPS -45.71 9.35 -10.56 -56.25 -12.16 44.44 -25.77 46.58%
EY -2.19 10.69 -9.47 -1.78 -8.22 2.25 -3.88 -31.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.14 0.09 0.11 0.11 0.15 0.14 18.25%

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