[ASB] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -1.66%
YoY- -451.53%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 226,604 230,455 219,796 209,593 219,026 207,143 204,360 7.13%
PBT 21,380 23,330 23,417 -43,307 -41,107 -46,748 -49,357 -
Tax -12,796 -14,711 -17,290 -19,093 -20,274 -20,189 -18,997 -23.17%
NP 8,584 8,619 6,127 -62,400 -61,381 -66,937 -68,354 -
-
NP to SH 8,584 8,619 6,127 -62,400 -61,381 -66,937 -68,354 -
-
Tax Rate 59.85% 63.06% 73.84% - - - - -
Total Cost 218,020 221,836 213,669 271,993 280,407 274,080 272,714 -13.87%
-
Net Worth 263,724 265,423 250,480 255,639 247,199 241,653 239,823 6.54%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 263,724 265,423 250,480 255,639 247,199 241,653 239,823 6.54%
NOSH 342,500 344,705 338,487 331,999 343,333 340,357 337,779 0.93%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.79% 3.74% 2.79% -29.77% -28.02% -32.31% -33.45% -
ROE 3.25% 3.25% 2.45% -24.41% -24.83% -27.70% -28.50% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 66.16 66.86 64.93 63.13 63.79 60.86 60.50 6.14%
EPS 2.51 2.50 1.81 -18.80 -17.88 -19.67 -20.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.74 0.77 0.72 0.71 0.71 5.56%
Adjusted Per Share Value based on latest NOSH - 331,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.92 9.07 8.65 8.25 8.62 8.16 8.05 7.08%
EPS 0.34 0.34 0.24 -2.46 -2.42 -2.64 -2.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1038 0.1045 0.0986 0.1007 0.0973 0.0952 0.0944 6.53%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.41 0.54 0.41 0.42 0.40 0.33 0.35 -
P/RPS 0.62 0.81 0.63 0.67 0.63 0.54 0.58 4.55%
P/EPS 16.36 21.60 22.65 -2.23 -2.24 -1.68 -1.73 -
EY 6.11 4.63 4.41 -44.75 -44.69 -59.60 -57.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.70 0.55 0.55 0.56 0.46 0.49 5.37%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 21/05/04 27/02/04 19/11/03 27/08/03 30/05/03 28/02/03 -
Price 0.40 0.42 0.50 0.41 0.47 0.35 0.34 -
P/RPS 0.60 0.63 0.77 0.65 0.74 0.58 0.56 4.71%
P/EPS 15.96 16.80 27.62 -2.18 -2.63 -1.78 -1.68 -
EY 6.27 5.95 3.62 -45.84 -38.04 -56.19 -59.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.68 0.53 0.65 0.49 0.48 5.48%

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