[ASB] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -87.7%
YoY- -334.94%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 57,046 54,463 58,163 51,299 62,745 66,545 57,130 -0.02%
PBT 3,660 4,237 486 -10,591 -850 928 1,563 15.22%
Tax -448 -626 -674 -663 -1,133 -1,399 -1,363 -16.91%
NP 3,212 3,611 -188 -11,254 -1,983 -471 200 58.80%
-
NP to SH 2,715 2,833 -749 -6,224 -1,431 369 200 54.42%
-
Tax Rate 12.24% 14.77% 138.68% - - 150.75% 87.20% -
Total Cost 53,834 50,852 58,351 62,553 64,728 67,016 56,930 -0.92%
-
Net Worth 466,313 425,894 384,798 335,429 391,821 275,072 256,666 10.45%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 466,313 425,894 384,798 335,429 391,821 275,072 256,666 10.45%
NOSH 476,315 472,166 468,125 337,793 340,714 335,454 333,333 6.12%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.63% 6.63% -0.32% -21.94% -3.16% -0.71% 0.35% -
ROE 0.58% 0.67% -0.19% -1.86% -0.37% 0.13% 0.08% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 11.98 11.53 12.42 15.19 18.42 19.84 17.14 -5.79%
EPS 0.57 0.60 -0.16 -1.84 -0.42 0.11 0.06 45.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.979 0.902 0.822 0.993 1.15 0.82 0.77 4.08%
Adjusted Per Share Value based on latest NOSH - 337,793
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 2.26 2.15 2.30 2.03 2.48 2.63 2.26 0.00%
EPS 0.11 0.11 -0.03 -0.25 -0.06 0.01 0.01 49.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1844 0.1684 0.1521 0.1326 0.1549 0.1088 0.1015 10.45%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.15 0.14 0.09 0.34 0.19 0.27 0.40 -
P/RPS 1.25 1.21 0.72 2.24 1.03 1.36 2.33 -9.85%
P/EPS 26.32 23.33 -56.25 -18.45 -45.24 245.45 666.67 -41.63%
EY 3.80 4.29 -1.78 -5.42 -2.21 0.41 0.15 71.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.16 0.11 0.34 0.17 0.33 0.52 -18.70%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 19/11/09 28/11/08 22/11/07 24/11/06 30/11/05 09/11/04 -
Price 0.19 0.15 0.09 0.31 0.24 0.23 0.38 -
P/RPS 1.59 1.30 0.72 2.04 1.30 1.16 2.22 -5.40%
P/EPS 33.33 25.00 -56.25 -16.82 -57.14 209.09 633.33 -38.76%
EY 3.00 4.00 -1.78 -5.94 -1.75 0.48 0.16 62.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.11 0.31 0.21 0.28 0.49 -14.60%

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