[ASB] QoQ TTM 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- 1.82%
YoY- 3.59%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 237,942 241,839 247,187 246,217 236,802 226,829 227,040 3.18%
PBT -9,614 4,135 8,086 8,673 9,308 4,977 3,947 -
Tax -3,759 -4,070 -6,494 3,336 3,372 1,624 1,538 -
NP -13,373 65 1,592 12,009 12,680 6,601 5,485 -
-
NP to SH -1,229 7,256 6,571 9,443 9,274 6,601 5,485 -
-
Tax Rate - 98.43% 80.31% -38.46% -36.23% -32.63% -38.97% -
Total Cost 251,315 241,774 245,595 234,208 224,122 220,228 221,555 8.79%
-
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 -5.62% 0.03% 0.64% 4.88% 5.35% 2.91% 2.42% -
ROE -0.32% 1.84% 1.16% 3.43% 3.34% 2.39% 2.00% -
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 70.46 71.93 73.22 73.40 69.91 66.64 67.21 3.20%
EPS -0.36 2.16 1.95 2.81 2.74 1.94 1.62 -
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 9.37 9.52 9.73 9.70 9.32 8.93 8.94 3.19%
EPS -0.05 0.29 0.26 0.37 0.37 0.26 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1529 0.1549 0.2233 0.1083 0.1094 0.1086 0.1077 26.39%
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 0.28 0.26 0.30 0.37 0.37 0.51 0.58 -38.54%
P/EPS -54.95 8.80 11.30 9.59 9.50 17.53 24.02 -
EY -1.82 11.36 8.85 10.43 10.53 5.70 4.16 -
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 0.26 0.26 0.26 0.31 0.36 0.38 0.52 -37.08%
P/EPS -49.46 8.80 9.76 8.17 9.13 12.89 21.55 -
EY -2.02 11.36 10.24 12.24 10.95 7.76 4.64 -
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