[ASB] QoQ TTM 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- 52.42%
YoY- 86.08%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 225,209 215,218 211,833 225,059 218,195 225,353 223,715 0.44%
PBT 7,763 1,603 -3,625 -907 -11,984 -8,820 -14,670 -
Tax -4,107 -3,584 -3,707 -1,739 -1,728 -2,279 -3,130 19.87%
NP 3,656 -1,981 -7,332 -2,646 -13,712 -11,099 -17,800 -
-
NP to SH 547 -1,235 -6,608 -4,969 -10,444 -10,351 -14,214 -
-
Tax Rate 52.90% 223.58% - - - - - -
Total Cost 221,553 217,199 219,165 227,705 231,907 236,452 241,515 -5.59%
-
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 1.62% -0.92% -3.46% -1.18% -6.28% -4.93% -7.96% -
ROE 0.13% -0.29% -1.63% -1.29% -2.77% -3.29% -4.24% -
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 48.45 46.68 46.04 48.08 47.36 58.73 65.80 -18.47%
EPS 0.12 -0.27 -1.44 -1.06 -2.27 -2.70 -4.18 -
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 8.90 8.51 8.38 8.90 8.63 8.91 8.85 0.37%
EPS 0.02 -0.05 -0.26 -0.20 -0.41 -0.41 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1654 0.1668 0.1605 0.1521 0.1492 0.1244 0.1324 16.00%
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 0.33 0.17 0.17 0.19 0.21 0.22 0.30 6.56%
P/EPS 135.97 -29.87 -5.57 -8.48 -4.41 -4.82 -4.78 -
EY 0.74 -3.35 -17.95 -11.79 -22.67 -20.75 -20.90 -
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 0.33 0.28 0.17 0.19 0.19 0.20 0.21 35.20%
P/EPS 135.97 -48.53 -5.57 -8.48 -3.97 -4.45 -3.35 -
EY 0.74 -2.06 -17.95 -11.79 -25.19 -22.48 -29.86 -
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