[ASB] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -166.0%
YoY- -167.78%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 208,784 182,034 193,074 208,734 227,224 207,700 194,084 1.22%
PBT 15,954 -6,822 -12,192 -11,366 24,034 13,312 17,386 -1.42%
Tax -2,846 -2,044 -4,852 -2,454 -3,052 -11,592 -20,580 -28.06%
NP 13,108 -8,866 -17,044 -13,820 20,982 1,720 -3,194 -
-
NP to SH 9,562 -4,748 -12,288 -6,302 9,298 1,720 -3,194 -
-
Tax Rate 17.84% - - - 12.70% 87.08% 118.37% -
Total Cost 195,676 190,900 210,118 222,554 206,242 205,980 197,278 -0.13%
-
Net Worth 417,757 347,197 343,658 389,639 276,244 264,879 244,646 9.31%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 417,757 347,197 343,658 389,639 276,244 264,879 244,646 9.31%
NOSH 464,174 423,928 337,582 338,817 336,884 344,000 339,787 5.33%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.28% -4.87% -8.83% -6.62% 9.23% 0.83% -1.65% -
ROE 2.29% -1.37% -3.58% -1.62% 3.37% 0.65% -1.31% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 44.98 42.94 57.19 61.61 67.45 60.38 57.12 -3.90%
EPS 2.06 -1.12 -3.64 -1.86 2.76 0.50 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.819 1.018 1.15 0.82 0.77 0.72 3.78%
Adjusted Per Share Value based on latest NOSH - 337,682
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 8.25 7.20 7.63 8.25 8.98 8.21 7.67 1.22%
EPS 0.38 -0.19 -0.49 -0.25 0.37 0.07 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1652 0.1373 0.1359 0.1541 0.1092 0.1047 0.0967 9.32%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.16 0.10 0.33 0.20 0.26 0.41 0.40 -
P/RPS 0.36 0.23 0.58 0.32 0.39 0.68 0.70 -10.48%
P/EPS 7.77 -8.93 -9.07 -10.75 9.42 82.00 -42.55 -
EY 12.88 -11.20 -11.03 -9.30 10.62 1.22 -2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.12 0.32 0.17 0.32 0.53 0.56 -17.22%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 27/08/08 29/08/07 28/08/06 30/08/05 27/08/04 27/08/03 -
Price 0.16 0.09 0.34 0.18 0.25 0.40 0.47 -
P/RPS 0.36 0.21 0.59 0.29 0.37 0.66 0.82 -12.80%
P/EPS 7.77 -8.04 -9.34 -9.68 9.06 80.00 -50.00 -
EY 12.88 -12.44 -10.71 -10.33 11.04 1.25 -2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.11 0.33 0.16 0.30 0.52 0.65 -19.24%

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