[ASB] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 6.2%
YoY- 114.61%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 236,802 226,829 227,040 237,533 226,604 230,455 219,796 5.09%
PBT 9,308 4,977 3,947 19,660 21,380 23,330 23,417 -45.96%
Tax 3,372 1,624 1,538 -10,544 -12,796 -14,711 -17,290 -
NP 12,680 6,601 5,485 9,116 8,584 8,619 6,127 62.47%
-
NP to SH 9,274 6,601 5,485 9,116 8,584 8,619 6,127 31.86%
-
Tax Rate -36.23% -32.63% -38.97% 53.63% 59.85% 63.06% 73.84% -
Total Cost 224,122 220,228 221,555 228,417 218,020 221,836 213,669 3.23%
-
Net Worth 277,763 275,724 273,606 256,666 263,724 265,423 250,480 7.14%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 277,763 275,724 273,606 256,666 263,724 265,423 250,480 7.14%
NOSH 338,735 340,400 337,786 333,333 342,500 344,705 338,487 0.04%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.35% 2.91% 2.42% 3.84% 3.79% 3.74% 2.79% -
ROE 3.34% 2.39% 2.00% 3.55% 3.25% 3.25% 2.45% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 69.91 66.64 67.21 71.26 66.16 66.86 64.93 5.05%
EPS 2.74 1.94 1.62 2.73 2.51 2.50 1.81 31.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.81 0.77 0.77 0.77 0.74 7.08%
Adjusted Per Share Value based on latest NOSH - 333,333
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.32 8.93 8.94 9.35 8.92 9.07 8.65 5.10%
EPS 0.37 0.26 0.22 0.36 0.34 0.34 0.24 33.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1094 0.1086 0.1077 0.1011 0.1038 0.1045 0.0986 7.18%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.26 0.34 0.39 0.40 0.41 0.54 0.41 -
P/RPS 0.37 0.51 0.58 0.56 0.62 0.81 0.63 -29.89%
P/EPS 9.50 17.53 24.02 14.63 16.36 21.60 22.65 -43.99%
EY 10.53 5.70 4.16 6.84 6.11 4.63 4.41 78.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.42 0.48 0.52 0.53 0.70 0.55 -30.32%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 01/03/05 09/11/04 27/08/04 21/05/04 27/02/04 -
Price 0.25 0.25 0.35 0.38 0.40 0.42 0.50 -
P/RPS 0.36 0.38 0.52 0.53 0.60 0.63 0.77 -39.78%
P/EPS 9.13 12.89 21.55 13.89 15.96 16.80 27.62 -52.22%
EY 10.95 7.76 4.64 7.20 6.27 5.95 3.62 109.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.43 0.49 0.52 0.55 0.68 -42.07%

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