[ASB] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 414.15%
YoY- 108.82%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 160,980 103,850 54,866 218,898 143,243 97,042 44,207 136.13%
PBT 8,219 6,656 4,001 23,269 11,976 8,693 4,088 59.09%
Tax -7,159 -5,796 -3,415 -17,209 -13,905 -10,290 -5,994 12.53%
NP 1,060 860 586 6,060 -1,929 -1,597 -1,906 -
-
NP to SH 1,060 860 586 6,060 -1,929 -1,597 -1,906 -
-
Tax Rate 87.10% 87.08% 85.35% 73.96% 116.11% 118.37% 146.62% -
Total Cost 159,920 102,990 54,280 212,838 145,172 98,639 46,113 128.59%
-
Net Worth 263,290 264,879 265,423 247,111 260,584 244,646 241,653 5.86%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 263,290 264,879 265,423 247,111 260,584 244,646 241,653 5.86%
NOSH 341,935 344,000 344,705 338,508 338,421 339,787 340,357 0.30%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.66% 0.83% 1.07% 2.77% -1.35% -1.65% -4.31% -
ROE 0.40% 0.32% 0.22% 2.45% -0.74% -0.65% -0.79% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 47.08 30.19 15.92 64.67 42.33 28.56 12.99 135.39%
EPS 0.31 0.25 0.17 1.79 -0.57 -0.47 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.77 0.73 0.77 0.72 0.71 5.54%
Adjusted Per Share Value based on latest NOSH - 338,487
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.34 4.09 2.16 8.62 5.64 3.82 1.74 136.23%
EPS 0.04 0.03 0.02 0.24 -0.08 -0.06 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1037 0.1043 0.1045 0.0973 0.1026 0.0963 0.0952 5.85%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.40 0.41 0.54 0.41 0.42 0.40 0.33 -
P/RPS 0.85 1.36 3.39 0.63 0.99 1.40 2.54 -51.70%
P/EPS 129.03 164.00 317.65 22.90 -73.68 -85.11 -58.93 -
EY 0.78 0.61 0.31 4.37 -1.36 -1.18 -1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.70 0.56 0.55 0.56 0.46 8.49%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 09/11/04 27/08/04 21/05/04 27/02/04 19/11/03 27/08/03 30/05/03 -
Price 0.38 0.40 0.42 0.50 0.41 0.47 0.35 -
P/RPS 0.81 1.32 2.64 0.77 0.97 1.65 2.69 -54.97%
P/EPS 122.58 160.00 247.06 27.93 -71.93 -100.00 -62.50 -
EY 0.82 0.63 0.40 3.58 -1.39 -1.00 -1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.55 0.68 0.53 0.65 0.49 0.00%

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