[ASB] QoQ Cumulative 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- -20.79%
YoY- 75.53%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 103,850 54,866 218,898 143,243 97,042 44,207 203,615 -36.19%
PBT 6,656 4,001 23,269 11,976 8,693 4,088 -49,454 -
Tax -5,796 -3,415 -17,209 -13,905 -10,290 -5,994 -19,242 -55.09%
NP 860 586 6,060 -1,929 -1,597 -1,906 -68,696 -
-
NP to SH 860 586 6,060 -1,929 -1,597 -1,906 -68,696 -
-
Tax Rate 87.08% 85.35% 73.96% 116.11% 118.37% 146.62% - -
Total Cost 102,990 54,280 212,838 145,172 98,639 46,113 272,311 -47.73%
-
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 0.32% 0.22% 2.45% -0.74% -0.65% -0.79% -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 30.19 15.92 64.67 42.33 28.56 12.99 60.27 -36.95%
EPS 0.25 0.17 1.79 -0.57 -0.47 -0.56 -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 4.09 2.16 8.62 5.64 3.82 1.74 8.02 -36.19%
EPS 0.03 0.02 0.24 -0.08 -0.06 -0.08 -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 1.36 3.39 0.63 0.99 1.40 2.54 0.58 76.59%
P/EPS 164.00 317.65 22.90 -73.68 -85.11 -58.93 -1.72 -
EY 0.61 0.31 4.37 -1.36 -1.18 -1.70 -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 1.32 2.64 0.77 0.97 1.65 2.69 0.56 77.20%
P/EPS 160.00 247.06 27.93 -71.93 -100.00 -62.50 -1.67 -
EY 0.63 0.40 3.58 -1.39 -1.00 -1.60 -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