[ASB] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 710.98%
YoY- 27.04%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 225,230 225,797 222,743 222,286 224,452 226,038 220,143 1.53%
PBT 11,262 16,607 20,259 8,910 3,830 5,960 3,467 118.86%
Tax -2,813 -2,719 -2,373 -2,019 -1,711 -1,539 -933 108.28%
NP 8,449 13,888 17,886 6,891 2,119 4,421 2,534 122.69%
-
NP to SH 408 5,928 10,081 4,228 -692 1,737 311 19.78%
-
Tax Rate 24.98% 16.37% 11.71% 22.66% 44.67% 25.82% 26.91% -
Total Cost 216,781 211,909 204,857 215,395 222,333 221,617 217,609 -0.25%
-
Net Worth 459,257 468,650 464,749 466,873 431,383 454,878 627,900 -18.77%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,574 2,574 - - - - - -
Div Payout % 631.13% 43.44% - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 459,257 468,650 464,749 466,873 431,383 454,878 627,900 -18.77%
NOSH 513,137 514,999 507,368 509,687 476,666 500,416 690,000 -17.87%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.75% 6.15% 8.03% 3.10% 0.94% 1.96% 1.15% -
ROE 0.09% 1.26% 2.17% 0.91% -0.16% 0.38% 0.05% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 43.89 43.84 43.90 43.61 47.09 45.17 31.90 23.63%
EPS 0.08 1.15 1.99 0.83 -0.15 0.35 0.05 36.68%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.895 0.91 0.916 0.916 0.905 0.909 0.91 -1.09%
Adjusted Per Share Value based on latest NOSH - 509,687
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.91 8.93 8.81 8.79 8.87 8.94 8.70 1.59%
EPS 0.02 0.23 0.40 0.17 -0.03 0.07 0.01 58.53%
DPS 0.10 0.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1816 0.1853 0.1838 0.1846 0.1706 0.1799 0.2483 -18.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.15 0.17 0.19 0.19 0.17 0.20 0.27 -
P/RPS 0.34 0.39 0.43 0.44 0.36 0.44 0.85 -45.62%
P/EPS 188.65 14.77 9.56 22.90 -117.10 57.62 599.04 -53.61%
EY 0.53 6.77 10.46 4.37 -0.85 1.74 0.17 112.97%
DY 3.33 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.19 0.21 0.21 0.19 0.22 0.30 -31.45%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 23/05/12 28/02/12 23/11/11 24/08/11 25/05/11 -
Price 0.16 0.17 0.16 0.19 0.18 0.18 0.23 -
P/RPS 0.36 0.39 0.36 0.44 0.38 0.40 0.72 -36.92%
P/EPS 201.23 14.77 8.05 22.90 -123.99 51.86 510.29 -46.13%
EY 0.50 6.77 12.42 4.37 -0.81 1.93 0.20 83.89%
DY 3.13 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.19 0.17 0.21 0.20 0.20 0.25 -19.61%

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