[ASB] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -61.32%
YoY- 130.75%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 193,728 197,228 218,620 219,464 176,828 165,696 214,792 -1.70%
PBT -13,240 4,320 20,124 16,004 16,352 5,916 18,384 -
Tax -5,924 -3,620 -13,316 -13,660 -23,976 -5,916 -16,552 -15.73%
NP -19,164 700 6,808 2,344 -7,624 0 1,832 -
-
NP to SH -11,308 9,548 6,808 2,344 -7,624 -13,292 1,832 -
-
Tax Rate - 83.80% 66.17% 85.35% 146.62% 100.00% 90.03% -
Total Cost 212,892 196,528 211,812 217,120 184,452 165,696 212,960 -0.00%
-
Net Worth 346,644 393,350 275,724 265,423 241,653 328,909 358,030 -0.53%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 346,644 393,350 275,724 265,423 241,653 328,909 358,030 -0.53%
NOSH 336,547 336,197 340,400 344,705 340,357 339,081 337,764 -0.06%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -9.89% 0.35% 3.11% 1.07% -4.31% 0.00% 0.85% -
ROE -3.26% 2.43% 2.47% 0.88% -3.15% -4.04% 0.51% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 57.56 58.66 64.22 63.67 51.95 48.87 63.59 -1.64%
EPS -3.36 2.84 2.00 0.68 -2.24 -3.92 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.17 0.81 0.77 0.71 0.97 1.06 -0.47%
Adjusted Per Share Value based on latest NOSH - 344,705
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 7.63 7.77 8.61 8.64 6.96 6.52 8.46 -1.70%
EPS -0.45 0.38 0.27 0.09 -0.30 -0.52 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1365 0.1549 0.1086 0.1045 0.0952 0.1295 0.141 -0.53%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.40 0.19 0.34 0.54 0.33 0.54 0.34 -
P/RPS 0.69 0.32 0.53 0.85 0.64 1.11 0.53 4.49%
P/EPS -11.90 6.69 17.00 79.41 -14.73 -13.78 62.69 -
EY -8.40 14.95 5.88 1.26 -6.79 -7.26 1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.16 0.42 0.70 0.46 0.56 0.32 3.35%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 31/05/06 31/05/05 21/05/04 30/05/03 29/05/02 30/05/01 -
Price 0.30 0.19 0.25 0.42 0.35 0.53 0.53 -
P/RPS 0.52 0.32 0.39 0.66 0.67 1.08 0.83 -7.49%
P/EPS -8.93 6.69 12.50 61.76 -15.63 -13.52 97.72 -
EY -11.20 14.95 8.00 1.62 -6.40 -7.40 1.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.16 0.31 0.55 0.49 0.55 0.50 -8.67%

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