[ASB] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -90.66%
YoY- -98.87%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 222,286 224,452 226,038 220,143 221,853 229,795 227,212 -1.44%
PBT 8,910 3,830 5,960 3,467 7,434 31,615 32,192 -57.43%
Tax -2,019 -1,711 -1,539 -933 -964 -221 -399 193.87%
NP 6,891 2,119 4,421 2,534 6,470 31,394 31,793 -63.81%
-
NP to SH 4,228 -692 1,737 311 3,328 30,019 30,137 -72.90%
-
Tax Rate 22.66% 44.67% 25.82% 26.91% 12.97% 0.70% 1.24% -
Total Cost 215,395 222,333 221,617 217,609 215,383 198,401 195,419 6.68%
-
Net Worth 466,873 431,383 454,878 627,900 454,199 466,313 453,142 2.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 466,873 431,383 454,878 627,900 454,199 466,313 453,142 2.00%
NOSH 509,687 476,666 500,416 690,000 485,774 476,315 464,761 6.32%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.10% 0.94% 1.96% 1.15% 2.92% 13.66% 13.99% -
ROE 0.91% -0.16% 0.38% 0.05% 0.73% 6.44% 6.65% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 43.61 47.09 45.17 31.90 45.67 48.24 48.89 -7.31%
EPS 0.83 -0.15 0.35 0.05 0.69 6.30 6.48 -74.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.916 0.905 0.909 0.91 0.935 0.979 0.975 -4.06%
Adjusted Per Share Value based on latest NOSH - 690,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.79 8.87 8.94 8.70 8.77 9.09 8.98 -1.41%
EPS 0.17 -0.03 0.07 0.01 0.13 1.19 1.19 -72.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1846 0.1706 0.1799 0.2483 0.1796 0.1844 0.1792 1.99%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.19 0.17 0.20 0.27 0.19 0.15 0.14 -
P/RPS 0.44 0.36 0.44 0.85 0.42 0.31 0.29 31.93%
P/EPS 22.90 -117.10 57.62 599.04 27.73 2.38 2.16 380.52%
EY 4.37 -0.85 1.74 0.17 3.61 42.02 46.32 -79.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.22 0.30 0.20 0.15 0.14 30.94%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 23/11/11 24/08/11 25/05/11 25/02/11 24/11/10 25/08/10 -
Price 0.19 0.18 0.18 0.23 0.26 0.19 0.14 -
P/RPS 0.44 0.38 0.40 0.72 0.57 0.39 0.29 31.93%
P/EPS 22.90 -123.99 51.86 510.29 37.95 3.01 2.16 380.52%
EY 4.37 -0.81 1.93 0.20 2.63 33.17 46.32 -79.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.20 0.25 0.28 0.19 0.14 30.94%

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