[ASB] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 196.99%
YoY- 518.63%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 53,170 52,713 54,423 53,455 50,070 48,432 49,307 1.26%
PBT 12,222 873 4,840 7,768 2,540 -3,310 1,080 49.78%
Tax -777 -423 -454 -507 -630 -1,481 -905 -2.50%
NP 11,445 450 4,386 7,261 1,910 -4,791 175 100.59%
-
NP to SH 5,784 -69 2,948 6,409 1,036 -2,827 2,387 15.87%
-
Tax Rate 6.36% 48.45% 9.38% 6.53% 24.80% - 83.80% -
Total Cost 41,725 52,263 50,037 46,194 48,160 53,223 49,132 -2.68%
-
Net Worth 464,749 627,900 465,498 421,887 314,637 346,644 393,350 2.81%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 464,749 627,900 465,498 421,887 314,637 346,644 393,350 2.81%
NOSH 507,368 690,000 475,483 461,079 383,703 336,547 336,197 7.09%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 21.53% 0.85% 8.06% 13.58% 3.81% -9.89% 0.35% -
ROE 1.24% -0.01% 0.63% 1.52% 0.33% -0.82% 0.61% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 10.48 7.64 11.45 11.59 13.05 14.39 14.67 -5.44%
EPS 1.14 -0.01 0.62 1.39 0.27 -0.84 0.71 8.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.916 0.91 0.979 0.915 0.82 1.03 1.17 -3.99%
Adjusted Per Share Value based on latest NOSH - 461,079
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.10 2.08 2.15 2.11 1.98 1.91 1.95 1.24%
EPS 0.23 0.00 0.12 0.25 0.04 -0.11 0.09 16.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1838 0.2483 0.1841 0.1668 0.1244 0.1371 0.1555 2.82%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.19 0.27 0.15 0.08 0.13 0.40 0.19 -
P/RPS 1.81 3.53 1.31 0.69 1.00 2.78 1.30 5.66%
P/EPS 16.67 -2,700.00 24.19 5.76 48.15 -47.62 26.76 -7.57%
EY 6.00 -0.04 4.13 17.38 2.08 -2.10 3.74 8.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.30 0.15 0.09 0.16 0.39 0.16 4.63%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 25/05/11 25/05/10 29/05/09 26/05/08 25/05/07 31/05/06 -
Price 0.16 0.23 0.14 0.13 0.12 0.30 0.19 -
P/RPS 1.53 3.01 1.22 1.12 0.92 2.08 1.30 2.74%
P/EPS 14.04 -2,300.00 22.58 9.35 44.44 -35.71 26.76 -10.18%
EY 7.13 -0.04 4.43 10.69 2.25 -2.80 3.74 11.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.25 0.14 0.14 0.15 0.29 0.16 1.01%

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