[ASB] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -11.17%
YoY- 2329.47%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 221,853 229,795 227,212 227,601 226,633 221,509 225,209 -0.99%
PBT 7,434 31,615 32,192 31,334 34,262 11,514 7,763 -2.83%
Tax -964 -221 -399 -1,537 -1,590 -4,059 -4,107 -61.84%
NP 6,470 31,394 31,793 29,797 32,672 7,455 3,656 46.15%
-
NP to SH 3,328 30,019 30,137 27,534 30,995 4,129 547 232.17%
-
Tax Rate 12.97% 0.70% 1.24% 4.91% 4.64% 35.25% 52.90% -
Total Cost 215,383 198,401 195,419 197,804 193,961 214,054 221,553 -1.86%
-
Net Worth 454,199 466,313 453,142 465,498 464,727 425,894 418,371 5.61%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 454,199 466,313 453,142 465,498 464,727 425,894 418,371 5.61%
NOSH 485,774 476,315 464,761 475,483 473,245 472,166 464,857 2.96%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.92% 13.66% 13.99% 13.09% 14.42% 3.37% 1.62% -
ROE 0.73% 6.44% 6.65% 5.91% 6.67% 0.97% 0.13% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 45.67 48.24 48.89 47.87 47.89 46.91 48.45 -3.85%
EPS 0.69 6.30 6.48 5.79 6.55 0.87 0.12 219.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.935 0.979 0.975 0.979 0.982 0.902 0.90 2.56%
Adjusted Per Share Value based on latest NOSH - 475,483
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.77 9.09 8.98 9.00 8.96 8.76 8.90 -0.97%
EPS 0.13 1.19 1.19 1.09 1.23 0.16 0.02 247.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1796 0.1844 0.1792 0.1841 0.1837 0.1684 0.1654 5.62%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.19 0.15 0.14 0.15 0.15 0.14 0.16 -
P/RPS 0.42 0.31 0.29 0.31 0.31 0.30 0.33 17.39%
P/EPS 27.73 2.38 2.16 2.59 2.29 16.01 135.97 -65.25%
EY 3.61 42.02 46.32 38.60 43.66 6.25 0.74 186.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.15 0.14 0.15 0.15 0.16 0.18 7.25%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 24/11/10 25/08/10 25/05/10 24/02/10 19/11/09 26/08/09 -
Price 0.26 0.19 0.14 0.14 0.14 0.15 0.16 -
P/RPS 0.57 0.39 0.29 0.29 0.29 0.32 0.33 43.81%
P/EPS 37.95 3.01 2.16 2.42 2.14 17.15 135.97 -57.19%
EY 2.63 33.17 46.32 41.36 46.78 5.83 0.74 132.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.19 0.14 0.14 0.14 0.17 0.18 34.14%

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