[ASB] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 96.85%
YoY- 42.64%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 76,553 46,201 52,835 44,207 66,350 55,634 40,952 51.57%
PBT 11,441 3,283 4,605 4,088 -55,283 5,483 -1,036 -
Tax -3,385 -3,615 -4,296 -5,994 -5,188 -4,796 1,036 -
NP 8,056 -332 309 -1,906 -60,471 687 0 -
-
NP to SH 8,056 -332 309 -1,906 -60,471 687 -5,247 -
-
Tax Rate 29.59% 110.11% 93.29% 146.62% - 87.47% - -
Total Cost 68,497 46,533 52,526 46,113 126,821 54,947 40,952 40.77%
-
Net Worth 250,480 255,639 247,199 241,653 239,823 250,755 324,975 -15.89%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 250,480 255,639 247,199 241,653 239,823 250,755 324,975 -15.89%
NOSH 338,487 331,999 343,333 340,357 337,779 343,499 338,516 -0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.52% -0.72% 0.58% -4.31% -91.14% 1.23% 0.00% -
ROE 3.22% -0.13% 0.13% -0.79% -25.21% 0.27% -1.61% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 22.62 13.92 15.39 12.99 19.64 16.20 12.10 51.58%
EPS 2.38 -0.10 0.09 -0.56 -17.90 0.20 -1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.77 0.72 0.71 0.71 0.73 0.96 -15.89%
Adjusted Per Share Value based on latest NOSH - 340,357
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.01 1.82 2.08 1.74 2.61 2.19 1.61 51.58%
EPS 0.32 -0.01 0.01 -0.08 -2.38 0.03 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0986 0.1007 0.0973 0.0952 0.0944 0.0987 0.128 -15.92%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.41 0.42 0.40 0.33 0.35 0.38 0.51 -
P/RPS 1.81 3.02 2.60 2.54 1.78 2.35 4.22 -43.03%
P/EPS 17.23 -420.00 444.44 -58.93 -1.96 190.00 -32.90 -
EY 5.80 -0.24 0.23 -1.70 -51.15 0.53 -3.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.56 0.46 0.49 0.52 0.53 2.49%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 27/08/03 30/05/03 28/02/03 14/11/02 28/08/02 -
Price 0.50 0.41 0.47 0.35 0.34 0.37 0.47 -
P/RPS 2.21 2.95 3.05 2.69 1.73 2.28 3.89 -31.33%
P/EPS 21.01 -410.00 522.22 -62.50 -1.90 185.00 -30.32 -
EY 4.76 -0.24 0.19 -1.60 -52.65 0.54 -3.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.53 0.65 0.49 0.48 0.51 0.49 24.34%

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