[ASB] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 3478.26%
YoY- -40.58%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 133,720 125,020 112,668 109,157 104,973 104,392 91,017 6.61%
PBT -5,127 -1,421 12,131 4,432 5,907 7,977 -3,411 7.02%
Tax -2,097 -1,956 -1,507 -807 -232 -1,423 -1,022 12.71%
NP -7,224 -3,377 10,624 3,625 5,675 6,554 -4,433 8.47%
-
NP to SH -7,300 -4,739 4,033 2,331 3,923 4,781 -2,374 20.57%
-
Tax Rate - - 12.42% 18.21% 3.93% 17.84% - -
Total Cost 140,944 128,397 102,044 105,532 99,298 97,838 95,450 6.70%
-
Net Worth 421,035 456,386 464,560 450,825 460,834 417,757 347,197 3.26%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 1,285 2,575 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 421,035 456,386 464,560 450,825 460,834 417,757 347,197 3.26%
NOSH 514,084 515,108 510,506 495,957 472,650 464,174 423,928 3.26%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -5.40% -2.70% 9.43% 3.32% 5.41% 6.28% -4.87% -
ROE -1.73% -1.04% 0.87% 0.52% 0.85% 1.14% -0.68% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 26.01 24.27 22.07 22.01 22.21 22.49 21.47 3.24%
EPS -1.42 -0.92 0.79 0.47 0.83 1.03 -0.56 16.76%
DPS 0.25 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.819 0.886 0.91 0.909 0.975 0.90 0.819 0.00%
Adjusted Per Share Value based on latest NOSH - 500,416
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 5.29 4.94 4.45 4.32 4.15 4.13 3.60 6.62%
EPS -0.29 -0.19 0.16 0.09 0.16 0.19 -0.09 21.52%
DPS 0.05 0.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1665 0.1804 0.1837 0.1782 0.1822 0.1652 0.1373 3.26%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.215 0.15 0.17 0.20 0.14 0.16 0.10 -
P/RPS 0.83 0.62 0.77 0.91 0.63 0.71 0.47 9.93%
P/EPS -15.14 -16.30 21.52 42.55 16.87 15.53 -17.86 -2.71%
EY -6.60 -6.13 4.65 2.35 5.93 6.44 -5.60 2.77%
DY 1.16 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.17 0.19 0.22 0.14 0.18 0.12 13.74%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 28/08/13 29/08/12 24/08/11 25/08/10 26/08/09 27/08/08 -
Price 0.215 0.14 0.17 0.18 0.14 0.16 0.09 -
P/RPS 0.83 0.58 0.77 0.82 0.63 0.71 0.42 12.01%
P/EPS -15.14 -15.22 21.52 38.30 16.87 15.53 -16.07 -0.98%
EY -6.60 -6.57 4.65 2.61 5.93 6.44 -6.22 0.99%
DY 1.16 3.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.16 0.19 0.20 0.14 0.18 0.11 15.40%

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