[ASB] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
14-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 70.12%
YoY- 54.93%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 219,026 207,143 204,360 184,654 179,463 187,270 199,544 6.42%
PBT -41,107 -46,748 -49,357 6,065 -21,966 -16,749 -13,632 109.14%
Tax -20,274 -20,189 -18,997 -17,379 -15,900 -15,568 -14,904 22.83%
NP -61,381 -66,937 -68,354 -11,314 -37,866 -32,317 -28,536 66.86%
-
NP to SH -61,381 -66,937 -68,354 -11,314 -37,866 -32,317 -28,536 66.86%
-
Tax Rate - - - 286.55% - - - -
Total Cost 280,407 274,080 272,714 195,968 217,329 219,587 228,080 14.80%
-
Net Worth 247,199 241,653 239,823 250,755 324,975 328,909 328,844 -17.36%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 247,199 241,653 239,823 250,755 324,975 328,909 328,844 -17.36%
NOSH 343,333 340,357 337,779 343,499 338,516 339,081 335,555 1.54%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -28.02% -32.31% -33.45% -6.13% -21.10% -17.26% -14.30% -
ROE -24.83% -27.70% -28.50% -4.51% -11.65% -9.83% -8.68% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 63.79 60.86 60.50 53.76 53.01 55.23 59.47 4.79%
EPS -17.88 -19.67 -20.24 -3.29 -11.19 -9.53 -8.50 64.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.71 0.71 0.73 0.96 0.97 0.98 -18.62%
Adjusted Per Share Value based on latest NOSH - 343,499
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 8.62 8.16 8.05 7.27 7.07 7.37 7.86 6.36%
EPS -2.42 -2.64 -2.69 -0.45 -1.49 -1.27 -1.12 67.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0973 0.0952 0.0944 0.0987 0.128 0.1295 0.1295 -17.39%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.40 0.33 0.35 0.38 0.51 0.54 0.61 -
P/RPS 0.63 0.54 0.58 0.71 0.96 0.98 1.03 -28.00%
P/EPS -2.24 -1.68 -1.73 -11.54 -4.56 -5.67 -7.17 -54.05%
EY -44.69 -59.60 -57.82 -8.67 -21.93 -17.65 -13.94 117.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.46 0.49 0.52 0.53 0.56 0.62 -6.57%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 30/05/03 28/02/03 14/11/02 28/08/02 29/05/02 27/02/02 -
Price 0.47 0.35 0.34 0.37 0.47 0.53 0.52 -
P/RPS 0.74 0.58 0.56 0.69 0.89 0.96 0.87 -10.25%
P/EPS -2.63 -1.78 -1.68 -11.23 -4.20 -5.56 -6.11 -43.07%
EY -38.04 -56.19 -59.52 -8.90 -23.80 -17.98 -16.35 75.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.49 0.48 0.51 0.49 0.55 0.53 14.61%

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