[ASB] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 59.47%
YoY- -218.43%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 217,692 213,820 200,280 193,728 197,228 218,620 219,464 -0.13%
PBT 19,360 31,072 10,160 -13,240 4,320 20,124 16,004 3.22%
Tax -1,816 -2,028 -2,520 -5,924 -3,620 -13,316 -13,660 -28.54%
NP 17,544 29,044 7,640 -19,164 700 6,808 2,344 39.83%
-
NP to SH 11,792 25,636 4,144 -11,308 9,548 6,808 2,344 30.88%
-
Tax Rate 9.38% 6.53% 24.80% - 83.80% 66.17% 85.35% -
Total Cost 200,148 184,776 192,640 212,892 196,528 211,812 217,120 -1.34%
-
Net Worth 465,498 421,887 314,637 346,644 393,350 275,724 265,423 9.81%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 465,498 421,887 314,637 346,644 393,350 275,724 265,423 9.81%
NOSH 475,483 461,079 383,703 336,547 336,197 340,400 344,705 5.50%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.06% 13.58% 3.81% -9.89% 0.35% 3.11% 1.07% -
ROE 2.53% 6.08% 1.32% -3.26% 2.43% 2.47% 0.88% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 45.78 46.37 52.20 57.56 58.66 64.22 63.67 -5.34%
EPS 2.48 5.56 1.08 -3.36 2.84 2.00 0.68 24.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.979 0.915 0.82 1.03 1.17 0.81 0.77 4.08%
Adjusted Per Share Value based on latest NOSH - 336,547
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 8.61 8.45 7.92 7.66 7.80 8.64 8.68 -0.13%
EPS 0.47 1.01 0.16 -0.45 0.38 0.27 0.09 31.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1841 0.1668 0.1244 0.1371 0.1555 0.109 0.1049 9.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.15 0.08 0.13 0.40 0.19 0.34 0.54 -
P/RPS 0.33 0.17 0.25 0.69 0.32 0.53 0.85 -14.58%
P/EPS 6.05 1.44 12.04 -11.90 6.69 17.00 79.41 -34.87%
EY 16.53 69.50 8.31 -8.40 14.95 5.88 1.26 53.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.09 0.16 0.39 0.16 0.42 0.70 -22.63%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 29/05/09 26/05/08 25/05/07 31/05/06 31/05/05 21/05/04 -
Price 0.14 0.13 0.12 0.30 0.19 0.25 0.42 -
P/RPS 0.31 0.28 0.23 0.52 0.32 0.39 0.66 -11.82%
P/EPS 5.65 2.34 11.11 -8.93 6.69 12.50 61.76 -32.86%
EY 17.71 42.77 9.00 -11.20 14.95 8.00 1.62 48.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.15 0.29 0.16 0.31 0.55 -20.38%

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