[ASB] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -61.54%
YoY- 190.44%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 67,030 66,545 58,957 54,655 66,060 57,130 48,984 23.18%
PBT -4,859 928 6,986 5,031 -4,272 1,563 2,655 -
Tax -1,133 -1,399 -633 -3,329 8,697 -1,363 -2,381 -38.96%
NP -5,992 -471 6,353 1,702 4,425 200 274 -
-
NP to SH 1,553 369 2,947 1,702 4,425 200 274 216.88%
-
Tax Rate - 150.75% 9.06% 66.17% - 87.20% 89.68% -
Total Cost 73,022 67,016 52,604 52,953 61,635 56,930 48,710 30.88%
-
Net Worth 567,182 275,072 277,763 275,724 273,606 256,666 263,724 66.38%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 567,182 275,072 277,763 275,724 273,606 256,666 263,724 66.38%
NOSH 337,608 335,454 338,735 340,400 337,786 333,333 342,500 -0.95%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -8.94% -0.71% 10.78% 3.11% 6.70% 0.35% 0.56% -
ROE 0.27% 0.13% 1.06% 0.62% 1.62% 0.08% 0.10% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 19.85 19.84 17.41 16.06 19.56 17.14 14.30 24.36%
EPS 0.46 0.11 0.87 0.50 1.31 0.06 0.08 219.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 0.82 0.82 0.81 0.81 0.77 0.77 67.98%
Adjusted Per Share Value based on latest NOSH - 340,400
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.65 2.63 2.33 2.16 2.61 2.26 1.94 23.04%
EPS 0.06 0.01 0.12 0.07 0.17 0.01 0.01 229.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2243 0.1088 0.1098 0.109 0.1082 0.1015 0.1043 66.37%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.22 0.27 0.26 0.34 0.39 0.40 0.41 -
P/RPS 1.11 1.36 1.49 2.12 1.99 2.33 2.87 -46.82%
P/EPS 47.83 245.45 29.89 68.00 29.77 666.67 512.50 -79.33%
EY 2.09 0.41 3.35 1.47 3.36 0.15 0.20 375.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.33 0.32 0.42 0.48 0.52 0.53 -60.71%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 01/03/05 09/11/04 27/08/04 -
Price 0.19 0.23 0.25 0.25 0.35 0.38 0.40 -
P/RPS 0.96 1.16 1.44 1.56 1.79 2.22 2.80 -50.91%
P/EPS 41.30 209.09 28.74 50.00 26.72 633.33 500.00 -80.94%
EY 2.42 0.48 3.48 2.00 3.74 0.16 0.20 424.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.28 0.30 0.31 0.43 0.49 0.52 -64.39%

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