[ASB] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 205.3%
YoY- 569.04%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 229,809 222,285 221,852 226,633 211,832 223,715 230,674 -0.06%
PBT 9,174 8,909 7,431 34,262 -3,626 -14,672 -55,889 -
Tax -3,281 -2,019 -964 -1,591 -3,705 -3,131 254 -
NP 5,893 6,890 6,467 32,671 -7,331 -17,803 -55,635 -
-
NP to SH -978 4,227 3,327 30,994 -6,608 -14,215 -27,903 -42.76%
-
Tax Rate 35.76% 22.66% 12.97% 4.64% - - - -
Total Cost 223,916 215,395 215,385 193,962 219,163 241,518 286,309 -4.01%
-
Net Worth 447,470 456,677 445,508 458,835 390,331 318,229 349,208 4.21%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,502 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 447,470 456,677 445,508 458,835 390,331 318,229 349,208 4.21%
NOSH 500,526 499,647 475,970 468,199 442,051 337,465 337,726 6.77%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.56% 3.10% 2.92% 14.42% -3.46% -7.96% -24.12% -
ROE -0.22% 0.93% 0.75% 6.75% -1.69% -4.47% -7.99% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 45.91 44.49 46.61 48.41 47.92 66.29 68.30 -6.40%
EPS -0.19 0.85 0.70 6.62 -1.49 -4.21 -8.26 -46.64%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.894 0.914 0.936 0.98 0.883 0.943 1.034 -2.39%
Adjusted Per Share Value based on latest NOSH - 473,245
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.09 8.79 8.77 8.96 8.38 8.85 9.12 -0.05%
EPS -0.04 0.17 0.13 1.23 -0.26 -0.56 -1.10 -42.41%
DPS 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1769 0.1806 0.1761 0.1814 0.1543 0.1258 0.1381 4.20%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.15 0.19 0.19 0.15 0.08 0.20 0.22 -
P/RPS 0.33 0.43 0.41 0.31 0.17 0.30 0.32 0.51%
P/EPS -76.77 22.46 27.18 2.27 -5.35 -4.75 -2.66 75.05%
EY -1.30 4.45 3.68 44.13 -18.69 -21.06 -37.55 -42.88%
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.21 0.20 0.15 0.09 0.21 0.21 -3.45%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 25/02/11 24/02/10 26/02/09 29/02/08 28/02/07 -
Price 0.135 0.19 0.26 0.14 0.08 0.14 0.32 -
P/RPS 0.29 0.43 0.56 0.29 0.17 0.21 0.47 -7.72%
P/EPS -69.09 22.46 37.20 2.11 -5.35 -3.32 -3.87 61.59%
EY -1.45 4.45 2.69 47.28 -18.69 -30.09 -25.82 -38.09%
DY 3.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.21 0.28 0.14 0.09 0.15 0.31 -11.38%

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