[ASB] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 650.67%
YoY- 569.05%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 229,809 222,286 221,853 226,633 211,833 223,715 230,674 -0.06%
PBT 9,174 8,910 7,434 34,262 -3,625 -14,670 -55,887 -
Tax -3,281 -2,019 -964 -1,590 -3,707 -3,130 254 -
NP 5,893 6,891 6,470 32,672 -7,332 -17,800 -55,633 -
-
NP to SH -978 4,228 3,328 30,995 -6,608 -14,214 -27,901 -42.76%
-
Tax Rate 35.76% 22.66% 12.97% 4.64% - - - -
Total Cost 223,916 215,395 215,383 193,961 219,165 241,515 286,307 -4.01%
-
Net Worth 443,423 466,873 454,199 464,727 405,827 334,899 358,177 3.61%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,574 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 443,423 466,873 454,199 464,727 405,827 334,899 358,177 3.61%
NOSH 495,999 509,687 485,774 473,245 460,121 339,999 337,903 6.59%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.56% 3.10% 2.92% 14.42% -3.46% -7.96% -24.12% -
ROE -0.22% 0.91% 0.73% 6.67% -1.63% -4.24% -7.79% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 46.33 43.61 45.67 47.89 46.04 65.80 68.27 -6.25%
EPS -0.20 0.83 0.69 6.55 -1.44 -4.18 -8.26 -46.18%
DPS 0.52 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.894 0.916 0.935 0.982 0.882 0.985 1.06 -2.79%
Adjusted Per Share Value based on latest NOSH - 473,245
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.09 8.79 8.77 8.96 8.38 8.85 9.12 -0.05%
EPS -0.04 0.17 0.13 1.23 -0.26 -0.56 -1.10 -42.41%
DPS 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1753 0.1846 0.1796 0.1837 0.1605 0.1324 0.1416 3.61%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.15 0.19 0.19 0.15 0.08 0.20 0.22 -
P/RPS 0.32 0.44 0.42 0.31 0.17 0.30 0.32 0.00%
P/EPS -76.07 22.90 27.73 2.29 -5.57 -4.78 -2.66 74.78%
EY -1.31 4.37 3.61 43.66 -17.95 -20.90 -37.53 -42.80%
DY 3.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.21 0.20 0.15 0.09 0.20 0.21 -3.45%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 25/02/11 24/02/10 26/02/09 29/02/08 28/02/07 -
Price 0.135 0.19 0.26 0.14 0.08 0.14 0.32 -
P/RPS 0.29 0.44 0.57 0.29 0.17 0.21 0.47 -7.72%
P/EPS -68.47 22.90 37.95 2.14 -5.57 -3.35 -3.88 61.28%
EY -1.46 4.37 2.63 46.78 -17.95 -29.86 -25.80 -38.01%
DY 3.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.21 0.28 0.14 0.09 0.14 0.30 -10.90%

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