[ASB] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 3.06%
YoY- -191.31%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 211,808 198,905 197,114 222,816 240,209 214,640 190,990 1.73%
PBT 16,286 -3,900 -22,250 -8,710 17,260 10,958 15,968 0.32%
Tax -2,733 -2,261 -4,118 -3,146 -3,900 -9,545 -18,540 -27.29%
NP 13,553 -6,161 -26,369 -11,857 13,360 1,413 -2,572 -
-
NP to SH 10,152 -4,164 -16,490 -6,109 6,690 1,413 -2,572 -
-
Tax Rate 16.78% - - - 22.60% 87.11% 116.11% -
Total Cost 198,254 205,066 223,483 234,673 226,849 213,226 193,562 0.39%
-
Net Worth 421,339 361,564 335,429 387,448 276,158 263,290 260,584 8.33%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 421,339 361,564 335,429 387,448 276,158 263,290 260,584 8.33%
NOSH 467,116 439,859 337,793 336,911 336,778 341,935 338,421 5.51%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.40% -3.10% -13.38% -5.32% 5.56% 0.66% -1.35% -
ROE 2.41% -1.15% -4.92% -1.58% 2.42% 0.54% -0.99% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 45.34 45.22 58.35 66.13 71.33 62.77 56.44 -3.58%
EPS 2.17 -0.95 -4.88 -1.81 1.99 0.41 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.902 0.822 0.993 1.15 0.82 0.77 0.77 2.66%
Adjusted Per Share Value based on latest NOSH - 340,714
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 8.37 7.86 7.79 8.81 9.50 8.49 7.55 1.73%
EPS 0.40 -0.16 -0.65 -0.24 0.26 0.06 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1666 0.143 0.1326 0.1532 0.1092 0.1041 0.103 8.33%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.14 0.09 0.34 0.19 0.27 0.40 0.42 -
P/RPS 0.31 0.20 0.58 0.29 0.38 0.64 0.74 -13.48%
P/EPS 6.44 -9.51 -6.96 -10.48 13.59 96.77 -55.26 -
EY 15.52 -10.52 -14.36 -9.54 7.36 1.03 -1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.11 0.34 0.17 0.33 0.52 0.55 -18.58%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 28/11/08 22/11/07 24/11/06 30/11/05 09/11/04 19/11/03 -
Price 0.15 0.09 0.31 0.24 0.23 0.38 0.41 -
P/RPS 0.33 0.20 0.53 0.36 0.32 0.61 0.73 -12.38%
P/EPS 6.90 -9.51 -6.35 -13.24 11.58 91.94 -53.95 -
EY 14.49 -10.52 -15.75 -7.56 8.64 1.09 -1.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.11 0.31 0.21 0.28 0.49 0.53 -17.24%

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