[ASB] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 44.91%
YoY- 40.25%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 213,820 200,280 193,728 197,228 218,620 219,464 176,828 3.21%
PBT 31,072 10,160 -13,240 4,320 20,124 16,004 16,352 11.28%
Tax -2,028 -2,520 -5,924 -3,620 -13,316 -13,660 -23,976 -33.72%
NP 29,044 7,640 -19,164 700 6,808 2,344 -7,624 -
-
NP to SH 25,636 4,144 -11,308 9,548 6,808 2,344 -7,624 -
-
Tax Rate 6.53% 24.80% - 83.80% 66.17% 85.35% 146.62% -
Total Cost 184,776 192,640 212,892 196,528 211,812 217,120 184,452 0.02%
-
Net Worth 421,887 314,637 346,644 393,350 275,724 265,423 241,653 9.72%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 421,887 314,637 346,644 393,350 275,724 265,423 241,653 9.72%
NOSH 461,079 383,703 336,547 336,197 340,400 344,705 340,357 5.18%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 13.58% 3.81% -9.89% 0.35% 3.11% 1.07% -4.31% -
ROE 6.08% 1.32% -3.26% 2.43% 2.47% 0.88% -3.15% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 46.37 52.20 57.56 58.66 64.22 63.67 51.95 -1.87%
EPS 5.56 1.08 -3.36 2.84 2.00 0.68 -2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.915 0.82 1.03 1.17 0.81 0.77 0.71 4.31%
Adjusted Per Share Value based on latest NOSH - 336,197
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 8.42 7.89 7.63 7.77 8.61 8.64 6.96 3.22%
EPS 1.01 0.16 -0.45 0.38 0.27 0.09 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1661 0.1239 0.1365 0.1549 0.1086 0.1045 0.0952 9.71%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.08 0.13 0.40 0.19 0.34 0.54 0.33 -
P/RPS 0.17 0.25 0.69 0.32 0.53 0.85 0.64 -19.80%
P/EPS 1.44 12.04 -11.90 6.69 17.00 79.41 -14.73 -
EY 69.50 8.31 -8.40 14.95 5.88 1.26 -6.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.16 0.39 0.16 0.42 0.70 0.46 -23.78%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 26/05/08 25/05/07 31/05/06 31/05/05 21/05/04 30/05/03 -
Price 0.13 0.12 0.30 0.19 0.25 0.42 0.35 -
P/RPS 0.28 0.23 0.52 0.32 0.39 0.66 0.67 -13.52%
P/EPS 2.34 11.11 -8.93 6.69 12.50 61.76 -15.63 -
EY 42.77 9.00 -11.20 14.95 8.00 1.62 -6.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.15 0.29 0.16 0.31 0.55 0.49 -18.82%

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