[ASB] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -146.46%
YoY- -132.08%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 222,844 229,799 230,674 234,142 237,942 241,839 247,187 -6.69%
PBT -56,300 -60,277 -55,887 -11,392 -9,614 4,135 8,086 -
Tax -944 -322 254 -3,493 -3,759 -4,070 -6,494 -72.45%
NP -57,244 -60,599 -55,633 -14,885 -13,373 65 1,592 -
-
NP to SH -30,893 -33,115 -27,901 -3,029 -1,229 7,256 6,571 -
-
Tax Rate - - - - - 98.43% 80.31% -
Total Cost 280,088 290,398 286,307 249,027 251,315 241,774 245,595 9.18%
-
Net Worth 344,457 346,644 358,177 391,821 388,335 393,350 567,182 -28.35%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 344,457 346,644 358,177 391,821 388,335 393,350 567,182 -28.35%
NOSH 338,367 336,547 337,903 340,714 337,682 336,197 337,608 0.15%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -25.69% -26.37% -24.12% -6.36% -5.62% 0.03% 0.64% -
ROE -8.97% -9.55% -7.79% -0.77% -0.32% 1.84% 1.16% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 65.86 68.28 68.27 68.72 70.46 71.93 73.22 -6.83%
EPS -9.13 -9.84 -8.26 -0.89 -0.36 2.16 1.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.018 1.03 1.06 1.15 1.15 1.17 1.68 -28.45%
Adjusted Per Share Value based on latest NOSH - 340,714
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.77 9.05 9.08 9.22 9.37 9.52 9.73 -6.70%
EPS -1.22 -1.30 -1.10 -0.12 -0.05 0.29 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1356 0.1365 0.141 0.1543 0.1529 0.1549 0.2233 -28.35%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.33 0.40 0.22 0.19 0.20 0.19 0.22 -
P/RPS 0.50 0.59 0.32 0.28 0.28 0.26 0.30 40.70%
P/EPS -3.61 -4.07 -2.66 -21.37 -54.95 8.80 11.30 -
EY -27.67 -24.60 -37.53 -4.68 -1.82 11.36 8.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.21 0.17 0.17 0.16 0.13 82.60%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 25/05/07 28/02/07 24/11/06 28/08/06 31/05/06 28/02/06 -
Price 0.34 0.30 0.32 0.24 0.18 0.19 0.19 -
P/RPS 0.52 0.44 0.47 0.35 0.26 0.26 0.26 58.94%
P/EPS -3.72 -3.05 -3.88 -27.00 -49.46 8.80 9.76 -
EY -26.85 -32.80 -25.80 -3.70 -2.02 11.36 10.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.30 0.21 0.16 0.16 0.11 108.42%

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