[ASB] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 87.88%
YoY- -218.43%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 75,879 51,299 48,105 48,432 63,562 62,745 55,060 23.76%
PBT 2,017 -10,591 -2,786 -3,310 -49,354 -850 -6,763 -
Tax -42 -663 -944 -1,481 2,614 -1,133 -322 -74.18%
NP 1,975 -11,254 -3,730 -4,791 -46,740 -1,983 -7,085 -
-
NP to SH -1,847 -6,224 -3,316 -2,827 -23,319 -1,431 -5,538 -51.81%
-
Tax Rate 2.08% - - - - - - -
Total Cost 73,904 62,553 51,835 53,223 110,302 64,728 62,145 12.21%
-
Net Worth 334,899 335,429 344,457 346,644 358,177 391,821 388,335 -9.37%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 334,899 335,429 344,457 346,644 358,177 391,821 388,335 -9.37%
NOSH 339,999 337,793 338,367 336,547 337,903 340,714 337,682 0.45%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.60% -21.94% -7.75% -9.89% -73.53% -3.16% -12.87% -
ROE -0.55% -1.86% -0.96% -0.82% -6.51% -0.37% -1.43% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 22.32 15.19 14.22 14.39 18.81 18.42 16.31 23.19%
EPS -0.55 -1.84 -0.98 -0.84 -6.90 -0.42 -1.64 -51.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.985 0.993 1.018 1.03 1.06 1.15 1.15 -9.78%
Adjusted Per Share Value based on latest NOSH - 336,547
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3.00 2.03 1.90 1.91 2.51 2.48 2.18 23.64%
EPS -0.07 -0.25 -0.13 -0.11 -0.92 -0.06 -0.22 -53.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1324 0.1326 0.1362 0.1371 0.1416 0.1549 0.1535 -9.36%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.20 0.34 0.33 0.40 0.22 0.19 0.20 -
P/RPS 0.90 2.24 2.32 2.78 1.17 1.03 1.23 -18.75%
P/EPS -36.82 -18.45 -33.67 -47.62 -3.19 -45.24 -12.20 108.42%
EY -2.72 -5.42 -2.97 -2.10 -31.37 -2.21 -8.20 -51.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.34 0.32 0.39 0.21 0.17 0.17 11.41%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 22/11/07 29/08/07 25/05/07 28/02/07 24/11/06 28/08/06 -
Price 0.14 0.31 0.34 0.30 0.32 0.24 0.18 -
P/RPS 0.63 2.04 2.39 2.08 1.70 1.30 1.10 -30.96%
P/EPS -25.77 -16.82 -34.69 -35.71 -4.64 -57.14 -10.98 76.33%
EY -3.88 -5.94 -2.88 -2.80 -21.57 -1.75 -9.11 -43.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.31 0.33 0.29 0.30 0.21 0.16 -8.49%

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