[ASB] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -30.41%
YoY- 19.8%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 234,142 237,942 241,839 247,187 246,217 236,802 226,829 2.13%
PBT -11,392 -9,614 4,135 8,086 8,673 9,308 4,977 -
Tax -3,493 -3,759 -4,070 -6,494 3,336 3,372 1,624 -
NP -14,885 -13,373 65 1,592 12,009 12,680 6,601 -
-
NP to SH -3,029 -1,229 7,256 6,571 9,443 9,274 6,601 -
-
Tax Rate - - 98.43% 80.31% -38.46% -36.23% -32.63% -
Total Cost 249,027 251,315 241,774 245,595 234,208 224,122 220,228 8.53%
-
Net Worth 391,821 388,335 393,350 567,182 275,072 277,763 275,724 26.37%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 391,821 388,335 393,350 567,182 275,072 277,763 275,724 26.37%
NOSH 340,714 337,682 336,197 337,608 335,454 338,735 340,400 0.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -6.36% -5.62% 0.03% 0.64% 4.88% 5.35% 2.91% -
ROE -0.77% -0.32% 1.84% 1.16% 3.43% 3.34% 2.39% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 68.72 70.46 71.93 73.22 73.40 69.91 66.64 2.06%
EPS -0.89 -0.36 2.16 1.95 2.81 2.74 1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.15 1.17 1.68 0.82 0.82 0.81 26.29%
Adjusted Per Share Value based on latest NOSH - 337,608
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 9.22 9.37 9.52 9.73 9.70 9.32 8.93 2.15%
EPS -0.12 -0.05 0.29 0.26 0.37 0.37 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1543 0.1529 0.1549 0.2233 0.1083 0.1094 0.1086 26.35%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.19 0.20 0.19 0.22 0.27 0.26 0.34 -
P/RPS 0.28 0.28 0.26 0.30 0.37 0.37 0.51 -32.92%
P/EPS -21.37 -54.95 8.80 11.30 9.59 9.50 17.53 -
EY -4.68 -1.82 11.36 8.85 10.43 10.53 5.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.17 0.16 0.13 0.33 0.32 0.42 -45.25%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 28/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 0.24 0.18 0.19 0.19 0.23 0.25 0.25 -
P/RPS 0.35 0.26 0.26 0.26 0.31 0.36 0.38 -5.33%
P/EPS -27.00 -49.46 8.80 9.76 8.17 9.13 12.89 -
EY -3.70 -2.02 11.36 10.24 12.24 10.95 7.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.16 0.16 0.11 0.28 0.30 0.31 -22.84%

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