[ASB] YoY TTM 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- -15.51%
YoY- -1078.14%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 229,795 221,509 225,059 211,398 234,142 246,217 237,533 -0.55%
PBT 31,615 11,514 -907 -66,041 -11,392 8,673 19,660 8.23%
Tax -221 -4,059 -1,739 -474 -3,493 3,336 -10,544 -47.47%
NP 31,394 7,455 -2,646 -66,515 -14,885 12,009 9,116 22.87%
-
NP to SH 30,019 4,129 -4,969 -35,686 -3,029 9,443 9,116 21.96%
-
Tax Rate 0.70% 35.25% - - - -38.46% 53.63% -
Total Cost 198,401 214,054 227,705 277,913 249,027 234,208 228,417 -2.31%
-
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 13.66% 3.37% -1.18% -31.46% -6.36% 4.88% 3.84% -
ROE 6.44% 0.97% -1.29% -10.64% -0.77% 3.43% 3.55% -
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 48.24 46.91 48.08 62.58 68.72 73.40 71.26 -6.29%
EPS 6.30 0.87 -1.06 -10.56 -0.89 2.81 2.73 14.94%
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 9.05 8.72 8.86 8.32 9.22 9.70 9.35 -0.54%
EPS 1.18 0.16 -0.20 -1.41 -0.12 0.37 0.36 21.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1836 0.1677 0.1515 0.1321 0.1543 0.1083 0.1011 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 0.31 0.30 0.19 0.54 0.28 0.37 0.56 -9.38%
P/EPS 2.38 16.01 -8.48 -3.22 -21.37 9.59 14.63 -26.10%
EY 42.02 6.25 -11.79 -31.07 -4.68 10.43 6.84 35.31%
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 0.39 0.32 0.19 0.50 0.35 0.31 0.53 -4.98%
P/EPS 3.01 17.15 -8.48 -2.93 -27.00 8.17 13.89 -22.48%
EY 33.17 5.83 -11.79 -34.08 -3.70 12.24 7.20 28.97%
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