[ASB] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -88.09%
YoY- -89.47%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 59,498 53,170 57,669 55,460 56,444 52,713 59,835 -0.37%
PBT -91 12,222 2,946 1,530 3,561 873 -2,134 -87.81%
Tax -730 -777 -592 -620 -384 -423 -284 87.75%
NP -821 11,445 2,354 910 3,177 450 -2,418 -51.36%
-
NP to SH -1,751 5,784 1,609 286 2,402 -69 -3,311 -34.62%
-
Tax Rate - 6.36% 20.10% 40.52% 10.78% 48.45% - -
Total Cost 60,319 41,725 55,315 54,550 53,267 52,263 62,253 -2.08%
-
Net Worth 468,650 464,749 466,873 431,383 454,878 627,900 454,199 2.11%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 2,574 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 468,650 464,749 466,873 431,383 454,878 627,900 454,199 2.11%
NOSH 514,999 507,368 509,687 476,666 500,416 690,000 485,774 3.97%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -1.38% 21.53% 4.08% 1.64% 5.63% 0.85% -4.04% -
ROE -0.37% 1.24% 0.34% 0.07% 0.53% -0.01% -0.73% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 11.55 10.48 11.31 11.63 11.28 7.64 12.32 -4.21%
EPS -0.34 1.14 0.32 0.06 0.48 -0.01 -0.69 -37.64%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.916 0.916 0.905 0.909 0.91 0.935 -1.79%
Adjusted Per Share Value based on latest NOSH - 476,666
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.35 2.10 2.28 2.19 2.23 2.08 2.37 -0.56%
EPS -0.07 0.23 0.06 0.01 0.09 0.00 -0.13 -33.83%
DPS 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1853 0.1838 0.1846 0.1706 0.1799 0.2483 0.1796 2.10%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.17 0.19 0.19 0.17 0.20 0.27 0.19 -
P/RPS 1.47 1.81 1.68 1.46 1.77 3.53 1.54 -3.05%
P/EPS -50.00 16.67 60.19 283.33 41.67 -2,700.00 -27.88 47.66%
EY -2.00 6.00 1.66 0.35 2.40 -0.04 -3.59 -32.31%
DY 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.21 0.19 0.22 0.30 0.20 -3.36%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 23/05/12 28/02/12 23/11/11 24/08/11 25/05/11 25/02/11 -
Price 0.17 0.16 0.19 0.18 0.18 0.23 0.26 -
P/RPS 1.47 1.53 1.68 1.55 1.60 3.01 2.11 -21.42%
P/EPS -50.00 14.04 60.19 300.00 37.50 -2,300.00 -38.15 19.78%
EY -2.00 7.13 1.66 0.33 2.67 -0.04 -2.62 -16.48%
DY 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.21 0.20 0.20 0.25 0.28 -22.79%

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