[ASB] YoY 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- 3581.16%
YoY- 146.11%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 72,804 66,400 59,498 56,444 50,549 50,938 40,947 10.06%
PBT -3,772 -660 -91 3,561 1,068 210 -5,950 -7.31%
Tax -1,219 -1,124 -730 -384 222 -916 -393 20.75%
NP -4,991 -1,784 -821 3,177 1,290 -706 -6,343 -3.91%
-
NP to SH -5,172 -2,570 -1,751 2,402 976 -1,627 -3,409 7.19%
-
Tax Rate - - - 10.78% -20.79% 436.19% - -
Total Cost 77,795 68,184 60,319 53,267 49,259 51,644 47,290 8.64%
-
Net Worth 423,586 455,403 468,650 454,878 453,142 418,371 377,293 1.94%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 1,293 2,570 2,574 - - - - -
Div Payout % 0.00% 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 423,586 455,403 468,650 454,878 453,142 418,371 377,293 1.94%
NOSH 517,200 514,000 514,999 500,416 464,761 464,857 460,675 1.94%
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 -6.86% -2.69% -1.38% 5.63% 2.55% -1.39% -15.49% -
ROE -1.22% -0.56% -0.37% 0.53% 0.22% -0.39% -0.90% -
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 14.08 12.92 11.55 11.28 10.88 10.96 8.89 7.96%
EPS -1.00 -0.50 -0.34 0.48 0.21 -0.35 -0.74 5.14%
DPS 0.25 0.50 0.50 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 2.88 2.63 2.35 2.23 2.00 2.01 1.62 10.05%
EPS -0.20 -0.10 -0.07 0.09 0.04 -0.06 -0.13 7.44%
DPS 0.05 0.10 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.1675 0.1801 0.1853 0.1799 0.1792 0.1654 0.1492 1.94%
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 1.53 1.16 1.47 1.77 1.29 1.46 1.13 5.17%
P/EPS -21.50 -30.00 -50.00 41.67 66.67 -45.71 -13.51 8.04%
EY -4.65 -3.33 -2.00 2.40 1.50 -2.19 -7.40 -7.44%
DY 1.16 3.33 2.94 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 1.53 1.08 1.47 1.60 1.29 1.46 1.01 7.16%
P/EPS -21.50 -28.00 -50.00 37.50 66.67 -45.71 -12.16 9.95%
EY -4.65 -3.57 -2.00 2.67 1.50 -2.19 -8.22 -9.05%
DY 1.16 3.57 2.94 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