[ASB] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -553.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 190,990 194,084 176,828 203,615 184,013 164,752 165,696 9.92%
PBT 15,968 17,386 16,352 -49,454 7,901 886 5,916 93.73%
Tax -18,540 -20,580 -23,976 -19,242 -18,410 -886 -5,916 114.00%
NP -2,572 -3,194 -7,624 -68,696 -10,509 0 0 -
-
NP to SH -2,572 -3,194 -7,624 -68,696 -10,509 -17,140 -13,292 -66.51%
-
Tax Rate 116.11% 118.37% 146.62% - 233.01% 100.00% 100.00% -
Total Cost 193,562 197,278 184,452 272,311 194,522 164,752 165,696 10.90%
-
Net Worth 260,584 244,646 241,653 236,486 246,946 323,905 328,909 -14.36%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 260,584 244,646 241,653 236,486 246,946 323,905 328,909 -14.36%
NOSH 338,421 339,787 340,357 337,837 338,283 337,401 339,081 -0.12%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -1.35% -1.65% -4.31% -33.74% -5.71% 0.00% 0.00% -
ROE -0.99% -1.31% -3.15% -29.05% -4.26% -5.29% -4.04% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 56.44 57.12 51.95 60.27 54.40 48.83 48.87 10.06%
EPS -0.76 -0.94 -2.24 -20.34 -3.11 -5.08 -3.92 -66.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.72 0.71 0.70 0.73 0.96 0.97 -14.25%
Adjusted Per Share Value based on latest NOSH - 337,779
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.52 7.64 6.96 8.02 7.25 6.49 6.52 9.97%
EPS -0.10 -0.13 -0.30 -2.71 -0.41 -0.67 -0.52 -66.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1026 0.0963 0.0952 0.0931 0.0972 0.1275 0.1295 -14.36%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.42 0.40 0.33 0.35 0.38 0.51 0.54 -
P/RPS 0.74 0.70 0.64 0.58 0.70 1.04 1.11 -23.66%
P/EPS -55.26 -42.55 -14.73 -1.72 -12.23 -10.04 -13.78 152.19%
EY -1.81 -2.35 -6.79 -58.10 -8.18 -9.96 -7.26 -60.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.46 0.50 0.52 0.53 0.56 -1.19%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 27/08/03 30/05/03 28/02/03 14/11/02 28/08/02 29/05/02 -
Price 0.41 0.47 0.35 0.34 0.37 0.47 0.53 -
P/RPS 0.73 0.82 0.67 0.56 0.68 0.96 1.08 -22.96%
P/EPS -53.95 -50.00 -15.63 -1.67 -11.91 -9.25 -13.52 151.36%
EY -1.85 -2.00 -6.40 -59.81 -8.40 -10.81 -7.40 -60.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.49 0.49 0.51 0.49 0.55 -2.43%

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