[ASB] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 6.71%
YoY- -2413.67%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 227,212 225,209 218,195 222,844 237,942 236,802 226,604 0.04%
PBT 32,192 7,763 -11,984 -56,300 -9,614 9,308 21,380 7.05%
Tax -399 -4,107 -1,728 -944 -3,759 3,372 -12,796 -43.88%
NP 31,793 3,656 -13,712 -57,244 -13,373 12,680 8,584 24.37%
-
NP to SH 30,137 547 -10,444 -30,893 -1,229 9,274 8,584 23.27%
-
Tax Rate 1.24% 52.90% - - - -36.23% 59.85% -
Total Cost 195,419 221,553 231,907 280,088 251,315 224,122 218,020 -1.80%
-
Net Worth 453,142 418,371 377,293 344,457 388,335 277,763 263,724 9.43%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 453,142 418,371 377,293 344,457 388,335 277,763 263,724 9.43%
NOSH 464,761 464,857 460,675 338,367 337,682 338,735 342,500 5.21%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 13.99% 1.62% -6.28% -25.69% -5.62% 5.35% 3.79% -
ROE 6.65% 0.13% -2.77% -8.97% -0.32% 3.34% 3.25% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 48.89 48.45 47.36 65.86 70.46 69.91 66.16 -4.91%
EPS 6.48 0.12 -2.27 -9.13 -0.36 2.74 2.51 17.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.975 0.90 0.819 1.018 1.15 0.82 0.77 4.01%
Adjusted Per Share Value based on latest NOSH - 338,367
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 8.98 8.90 8.63 8.81 9.41 9.36 8.96 0.03%
EPS 1.19 0.02 -0.41 -1.22 -0.05 0.37 0.34 23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1792 0.1654 0.1492 0.1362 0.1535 0.1098 0.1043 9.43%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.14 0.16 0.10 0.33 0.20 0.26 0.41 -
P/RPS 0.29 0.33 0.21 0.50 0.28 0.37 0.62 -11.88%
P/EPS 2.16 135.97 -4.41 -3.61 -54.95 9.50 16.36 -28.63%
EY 46.32 0.74 -22.67 -27.67 -1.82 10.53 6.11 40.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.18 0.12 0.32 0.17 0.32 0.53 -19.89%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 26/08/09 27/08/08 29/08/07 28/08/06 30/08/05 27/08/04 -
Price 0.14 0.16 0.09 0.34 0.18 0.25 0.40 -
P/RPS 0.29 0.33 0.19 0.52 0.26 0.36 0.60 -11.40%
P/EPS 2.16 135.97 -3.97 -3.72 -49.46 9.13 15.96 -28.33%
EY 46.32 0.74 -25.19 -26.85 -2.02 10.95 6.27 39.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.18 0.11 0.33 0.16 0.30 0.52 -19.63%

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