[ASB] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 1789.13%
YoY- -40.58%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 267,440 250,040 225,336 218,314 209,946 208,784 182,034 6.61%
PBT -10,254 -2,842 24,262 8,864 11,814 15,954 -6,822 7.02%
Tax -4,194 -3,912 -3,014 -1,614 -464 -2,846 -2,044 12.71%
NP -14,448 -6,754 21,248 7,250 11,350 13,108 -8,866 8.47%
-
NP to SH -14,600 -9,478 8,066 4,662 7,846 9,562 -4,748 20.57%
-
Tax Rate - - 12.42% 18.21% 3.93% 17.84% - -
Total Cost 281,888 256,794 204,088 211,064 198,596 195,676 190,900 6.70%
-
Net Worth 421,035 456,386 464,560 450,825 460,834 417,757 347,197 3.26%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 2,570 5,151 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 421,035 456,386 464,560 450,825 460,834 417,757 347,197 3.26%
NOSH 514,084 515,108 510,506 495,957 472,650 464,174 423,928 3.26%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -5.40% -2.70% 9.43% 3.32% 5.41% 6.28% -4.87% -
ROE -3.47% -2.08% 1.74% 1.03% 1.70% 2.29% -1.37% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 52.02 48.54 44.14 44.02 44.42 44.98 42.94 3.24%
EPS -2.84 -1.84 1.58 0.94 1.66 2.06 -1.12 16.76%
DPS 0.50 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.819 0.886 0.91 0.909 0.975 0.90 0.819 0.00%
Adjusted Per Share Value based on latest NOSH - 500,416
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 10.53 9.85 8.87 8.60 8.27 8.22 7.17 6.61%
EPS -0.57 -0.37 0.32 0.18 0.31 0.38 -0.19 20.08%
DPS 0.10 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1658 0.1797 0.1829 0.1775 0.1815 0.1645 0.1367 3.26%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.215 0.15 0.17 0.20 0.14 0.16 0.10 -
P/RPS 0.41 0.31 0.39 0.45 0.32 0.36 0.23 10.10%
P/EPS -7.57 -8.15 10.76 21.28 8.43 7.77 -8.93 -2.71%
EY -13.21 -12.27 9.29 4.70 11.86 12.88 -11.20 2.78%
DY 2.33 6.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.17 0.19 0.22 0.14 0.18 0.12 13.74%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 28/08/13 29/08/12 24/08/11 25/08/10 26/08/09 27/08/08 -
Price 0.215 0.14 0.17 0.18 0.14 0.16 0.09 -
P/RPS 0.41 0.29 0.39 0.41 0.32 0.36 0.21 11.79%
P/EPS -7.57 -7.61 10.76 19.15 8.43 7.77 -8.04 -0.99%
EY -13.21 -13.14 9.29 5.22 11.86 12.88 -12.44 1.00%
DY 2.33 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.16 0.19 0.20 0.14 0.18 0.11 15.40%

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