[ASB] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 109.82%
YoY- 108.96%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 237,533 226,604 230,455 219,796 209,593 219,026 207,143 9.52%
PBT 19,660 21,380 23,330 23,417 -43,307 -41,107 -46,748 -
Tax -10,544 -12,796 -14,711 -17,290 -19,093 -20,274 -20,189 -35.07%
NP 9,116 8,584 8,619 6,127 -62,400 -61,381 -66,937 -
-
NP to SH 9,116 8,584 8,619 6,127 -62,400 -61,381 -66,937 -
-
Tax Rate 53.63% 59.85% 63.06% 73.84% - - - -
Total Cost 228,417 218,020 221,836 213,669 271,993 280,407 274,080 -11.41%
-
Net Worth 256,666 263,724 265,423 250,480 255,639 247,199 241,653 4.08%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 256,666 263,724 265,423 250,480 255,639 247,199 241,653 4.08%
NOSH 333,333 342,500 344,705 338,487 331,999 343,333 340,357 -1.37%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.84% 3.79% 3.74% 2.79% -29.77% -28.02% -32.31% -
ROE 3.55% 3.25% 3.25% 2.45% -24.41% -24.83% -27.70% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 71.26 66.16 66.86 64.93 63.13 63.79 60.86 11.05%
EPS 2.73 2.51 2.50 1.81 -18.80 -17.88 -19.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.77 0.74 0.77 0.72 0.71 5.54%
Adjusted Per Share Value based on latest NOSH - 338,487
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.35 8.92 9.07 8.65 8.25 8.62 8.16 9.47%
EPS 0.36 0.34 0.34 0.24 -2.46 -2.42 -2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1011 0.1038 0.1045 0.0986 0.1007 0.0973 0.0952 4.07%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.40 0.41 0.54 0.41 0.42 0.40 0.33 -
P/RPS 0.56 0.62 0.81 0.63 0.67 0.63 0.54 2.44%
P/EPS 14.63 16.36 21.60 22.65 -2.23 -2.24 -1.68 -
EY 6.84 6.11 4.63 4.41 -44.75 -44.69 -59.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.70 0.55 0.55 0.56 0.46 8.49%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 09/11/04 27/08/04 21/05/04 27/02/04 19/11/03 27/08/03 30/05/03 -
Price 0.38 0.40 0.42 0.50 0.41 0.47 0.35 -
P/RPS 0.53 0.60 0.63 0.77 0.65 0.74 0.58 -5.81%
P/EPS 13.89 15.96 16.80 27.62 -2.18 -2.63 -1.78 -
EY 7.20 6.27 5.95 3.62 -45.84 -38.04 -56.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.55 0.68 0.53 0.65 0.49 0.00%

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