[ASB] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 19.47%
YoY- 75.53%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 207,700 219,464 218,898 190,990 194,084 176,828 203,615 1.33%
PBT 13,312 16,004 23,269 15,968 17,386 16,352 -49,454 -
Tax -11,592 -13,660 -17,209 -18,540 -20,580 -23,976 -19,242 -28.69%
NP 1,720 2,344 6,060 -2,572 -3,194 -7,624 -68,696 -
-
NP to SH 1,720 2,344 6,060 -2,572 -3,194 -7,624 -68,696 -
-
Tax Rate 87.08% 85.35% 73.96% 116.11% 118.37% 146.62% - -
Total Cost 205,980 217,120 212,838 193,562 197,278 184,452 272,311 -16.99%
-
Net Worth 264,879 265,423 247,111 260,584 244,646 241,653 236,486 7.85%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 264,879 265,423 247,111 260,584 244,646 241,653 236,486 7.85%
NOSH 344,000 344,705 338,508 338,421 339,787 340,357 337,837 1.21%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.83% 1.07% 2.77% -1.35% -1.65% -4.31% -33.74% -
ROE 0.65% 0.88% 2.45% -0.99% -1.31% -3.15% -29.05% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 60.38 63.67 64.67 56.44 57.12 51.95 60.27 0.12%
EPS 0.50 0.68 1.79 -0.76 -0.94 -2.24 -20.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.73 0.77 0.72 0.71 0.70 6.56%
Adjusted Per Share Value based on latest NOSH - 331,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.18 8.64 8.62 7.52 7.64 6.96 8.02 1.32%
EPS 0.07 0.09 0.24 -0.10 -0.13 -0.30 -2.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1043 0.1045 0.0973 0.1026 0.0963 0.0952 0.0931 7.87%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.41 0.54 0.41 0.42 0.40 0.33 0.35 -
P/RPS 0.68 0.85 0.63 0.74 0.70 0.64 0.58 11.19%
P/EPS 82.00 79.41 22.90 -55.26 -42.55 -14.73 -1.72 -
EY 1.22 1.26 4.37 -1.81 -2.35 -6.79 -58.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.70 0.56 0.55 0.56 0.46 0.50 3.96%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 21/05/04 27/02/04 19/11/03 27/08/03 30/05/03 28/02/03 -
Price 0.40 0.42 0.50 0.41 0.47 0.35 0.34 -
P/RPS 0.66 0.66 0.77 0.73 0.82 0.67 0.56 11.58%
P/EPS 80.00 61.76 27.93 -53.95 -50.00 -15.63 -1.67 -
EY 1.25 1.62 3.58 -1.85 -2.00 -6.40 -59.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.68 0.53 0.65 0.49 0.49 4.04%

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