[ASB] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -356.73%
YoY- -523.48%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 226,633 211,832 223,715 230,674 246,733 227,040 218,898 0.57%
PBT 34,262 -3,626 -14,672 -55,889 11,265 3,947 23,269 6.65%
Tax -1,591 -3,705 -3,131 254 -7,155 1,538 -17,209 -32.73%
NP 32,671 -7,331 -17,803 -55,635 4,110 5,485 6,060 32.38%
-
NP to SH 30,994 -6,608 -14,215 -27,903 6,589 5,485 6,060 31.22%
-
Tax Rate 4.64% - - - 63.52% -38.97% 73.96% -
Total Cost 193,962 219,163 241,518 286,309 242,623 221,555 212,838 -1.53%
-
Net Worth 458,835 390,331 318,229 349,208 394,259 274,249 247,111 10.85%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 458,835 390,331 318,229 349,208 394,259 274,249 247,111 10.85%
NOSH 468,199 442,051 337,465 337,726 336,974 338,580 338,508 5.54%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 14.42% -3.46% -7.96% -24.12% 1.67% 2.42% 2.77% -
ROE 6.75% -1.69% -4.47% -7.99% 1.67% 2.00% 2.45% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 48.41 47.92 66.29 68.30 73.22 67.06 64.67 -4.70%
EPS 6.62 -1.49 -4.21 -8.26 1.95 1.62 1.79 24.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.883 0.943 1.034 1.17 0.81 0.73 5.02%
Adjusted Per Share Value based on latest NOSH - 337,903
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 8.96 8.38 8.85 9.12 9.76 8.98 8.65 0.58%
EPS 1.23 -0.26 -0.56 -1.10 0.26 0.22 0.24 31.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1814 0.1543 0.1258 0.1381 0.1559 0.1084 0.0977 10.85%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.15 0.08 0.20 0.22 0.22 0.39 0.41 -
P/RPS 0.31 0.17 0.30 0.32 0.30 0.58 0.63 -11.13%
P/EPS 2.27 -5.35 -4.75 -2.66 11.25 24.07 22.90 -31.94%
EY 44.13 -18.69 -21.06 -37.55 8.89 4.15 4.37 46.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.09 0.21 0.21 0.19 0.48 0.56 -19.69%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 29/02/08 28/02/07 28/02/06 01/03/05 27/02/04 -
Price 0.14 0.08 0.14 0.32 0.19 0.35 0.50 -
P/RPS 0.29 0.17 0.21 0.47 0.26 0.52 0.77 -15.00%
P/EPS 2.11 -5.35 -3.32 -3.87 9.72 21.60 27.93 -34.95%
EY 47.28 -18.69 -30.09 -25.82 10.29 4.63 3.58 53.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.09 0.15 0.31 0.16 0.43 0.68 -23.13%

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