[ASB] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 73.15%
YoY- 975.55%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 49,307 67,030 66,545 58,957 54,655 66,060 57,130 -9.35%
PBT 1,080 -4,859 928 6,986 5,031 -4,272 1,563 -21.85%
Tax -905 -1,133 -1,399 -633 -3,329 8,697 -1,363 -23.91%
NP 175 -5,992 -471 6,353 1,702 4,425 200 -8.52%
-
NP to SH 2,387 1,553 369 2,947 1,702 4,425 200 423.04%
-
Tax Rate 83.80% - 150.75% 9.06% 66.17% - 87.20% -
Total Cost 49,132 73,022 67,016 52,604 52,953 61,635 56,930 -9.36%
-
Net Worth 393,350 567,182 275,072 277,763 275,724 273,606 256,666 32.95%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 393,350 567,182 275,072 277,763 275,724 273,606 256,666 32.95%
NOSH 336,197 337,608 335,454 338,735 340,400 337,786 333,333 0.57%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.35% -8.94% -0.71% 10.78% 3.11% 6.70% 0.35% -
ROE 0.61% 0.27% 0.13% 1.06% 0.62% 1.62% 0.08% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.67 19.85 19.84 17.41 16.06 19.56 17.14 -9.86%
EPS 0.71 0.46 0.11 0.87 0.50 1.31 0.06 420.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.68 0.82 0.82 0.81 0.81 0.77 32.20%
Adjusted Per Share Value based on latest NOSH - 338,735
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.94 2.64 2.62 2.32 2.15 2.60 2.25 -9.41%
EPS 0.09 0.06 0.01 0.12 0.07 0.17 0.01 333.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1549 0.2233 0.1083 0.1094 0.1086 0.1077 0.1011 32.93%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.19 0.22 0.27 0.26 0.34 0.39 0.40 -
P/RPS 1.30 1.11 1.36 1.49 2.12 1.99 2.33 -32.25%
P/EPS 26.76 47.83 245.45 29.89 68.00 29.77 666.67 -88.29%
EY 3.74 2.09 0.41 3.35 1.47 3.36 0.15 755.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.13 0.33 0.32 0.42 0.48 0.52 -54.45%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 01/03/05 09/11/04 -
Price 0.19 0.19 0.23 0.25 0.25 0.35 0.38 -
P/RPS 1.30 0.96 1.16 1.44 1.56 1.79 2.22 -30.02%
P/EPS 26.76 41.30 209.09 28.74 50.00 26.72 633.33 -87.89%
EY 3.74 2.42 0.48 3.48 2.00 3.74 0.16 719.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.11 0.28 0.30 0.31 0.43 0.49 -52.61%

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