[ASB] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 274.12%
YoY- 478.24%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 54,893 55,460 57,046 54,463 58,163 51,299 62,745 -2.20%
PBT -3,815 1,530 3,660 4,237 486 -10,591 -850 28.40%
Tax -714 -620 -448 -626 -674 -663 -1,133 -7.40%
NP -4,529 910 3,212 3,611 -188 -11,254 -1,983 14.74%
-
NP to SH -5,234 286 2,715 2,833 -749 -6,224 -1,431 24.10%
-
Tax Rate - 40.52% 12.24% 14.77% 138.68% - - -
Total Cost 59,422 54,550 53,834 50,852 58,351 62,553 64,728 -1.41%
-
Net Worth 459,257 431,383 466,313 425,894 384,798 335,429 391,821 2.67%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 459,257 431,383 466,313 425,894 384,798 335,429 391,821 2.67%
NOSH 513,137 476,666 476,315 472,166 468,125 337,793 340,714 7.05%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -8.25% 1.64% 5.63% 6.63% -0.32% -21.94% -3.16% -
ROE -1.14% 0.07% 0.58% 0.67% -0.19% -1.86% -0.37% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.70 11.63 11.98 11.53 12.42 15.19 18.42 -8.64%
EPS -1.02 0.06 0.57 0.60 -0.16 -1.84 -0.42 15.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.895 0.905 0.979 0.902 0.822 0.993 1.15 -4.08%
Adjusted Per Share Value based on latest NOSH - 472,166
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.17 2.19 2.26 2.15 2.30 2.03 2.48 -2.19%
EPS -0.21 0.01 0.11 0.11 -0.03 -0.25 -0.06 23.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1816 0.1706 0.1844 0.1684 0.1521 0.1326 0.1549 2.68%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.15 0.17 0.15 0.14 0.09 0.34 0.19 -
P/RPS 1.40 1.46 1.25 1.21 0.72 2.24 1.03 5.24%
P/EPS -14.71 283.33 26.32 23.33 -56.25 -18.45 -45.24 -17.06%
EY -6.80 0.35 3.80 4.29 -1.78 -5.42 -2.21 20.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.19 0.15 0.16 0.11 0.34 0.17 0.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 23/11/11 24/11/10 19/11/09 28/11/08 22/11/07 24/11/06 -
Price 0.16 0.18 0.19 0.15 0.09 0.31 0.24 -
P/RPS 1.50 1.55 1.59 1.30 0.72 2.04 1.30 2.41%
P/EPS -15.69 300.00 33.33 25.00 -56.25 -16.82 -57.14 -19.36%
EY -6.38 0.33 3.00 4.00 -1.78 -5.94 -1.75 24.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.20 0.19 0.17 0.11 0.31 0.21 -2.53%

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