[ASB] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -26.62%
YoY- 153.85%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 218,620 227,040 214,640 207,700 219,464 218,898 190,990 9.41%
PBT 20,124 3,947 10,958 13,312 16,004 23,269 15,968 16.65%
Tax -13,316 1,538 -9,545 -11,592 -13,660 -17,209 -18,540 -19.78%
NP 6,808 5,485 1,413 1,720 2,344 6,060 -2,572 -
-
NP to SH 6,808 5,485 1,413 1,720 2,344 6,060 -2,572 -
-
Tax Rate 66.17% -38.97% 87.11% 87.08% 85.35% 73.96% 116.11% -
Total Cost 211,812 221,555 213,226 205,980 217,120 212,838 193,562 6.18%
-
Net Worth 275,724 274,249 263,290 264,879 265,423 247,111 260,584 3.83%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 275,724 274,249 263,290 264,879 265,423 247,111 260,584 3.83%
NOSH 340,400 338,580 341,935 344,000 344,705 338,508 338,421 0.38%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.11% 2.42% 0.66% 0.83% 1.07% 2.77% -1.35% -
ROE 2.47% 2.00% 0.54% 0.65% 0.88% 2.45% -0.99% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 64.22 67.06 62.77 60.38 63.67 64.67 56.44 8.98%
EPS 2.00 1.62 0.41 0.50 0.68 1.79 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.77 0.77 0.77 0.73 0.77 3.43%
Adjusted Per Share Value based on latest NOSH - 342,500
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 8.64 8.98 8.49 8.21 8.68 8.65 7.55 9.39%
EPS 0.27 0.22 0.06 0.07 0.09 0.24 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.109 0.1084 0.1041 0.1047 0.1049 0.0977 0.103 3.84%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.34 0.39 0.40 0.41 0.54 0.41 0.42 -
P/RPS 0.53 0.58 0.64 0.68 0.85 0.63 0.74 -19.93%
P/EPS 17.00 24.07 96.77 82.00 79.41 22.90 -55.26 -
EY 5.88 4.15 1.03 1.22 1.26 4.37 -1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.52 0.53 0.70 0.56 0.55 -16.44%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 01/03/05 09/11/04 27/08/04 21/05/04 27/02/04 19/11/03 -
Price 0.25 0.35 0.38 0.40 0.42 0.50 0.41 -
P/RPS 0.39 0.52 0.61 0.66 0.66 0.77 0.73 -34.13%
P/EPS 12.50 21.60 91.94 80.00 61.76 27.93 -53.95 -
EY 8.00 4.63 1.09 1.25 1.62 3.58 -1.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.49 0.52 0.55 0.68 0.53 -30.03%

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