[ASB] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
01-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 2112.5%
YoY- -45.07%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 75,879 63,562 67,030 66,060 76,553 66,350 46,644 8.44%
PBT 2,017 -49,354 -4,859 -4,272 11,441 -55,283 139 56.14%
Tax -42 2,614 -1,133 8,697 -3,385 -5,188 -139 -18.07%
NP 1,975 -46,740 -5,992 4,425 8,056 -60,471 0 -
-
NP to SH -1,847 -23,319 1,553 4,425 8,056 -60,471 0 -
-
Tax Rate 2.08% - - - 29.59% - 100.00% -
Total Cost 73,904 110,302 73,022 61,635 68,497 126,821 46,644 7.96%
-
Net Worth 334,899 358,177 567,182 273,606 250,480 239,823 328,844 0.30%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 334,899 358,177 567,182 273,606 250,480 239,823 328,844 0.30%
NOSH 339,999 337,903 337,608 337,786 338,487 337,779 335,555 0.21%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 2.60% -73.53% -8.94% 6.70% 10.52% -91.14% 0.00% -
ROE -0.55% -6.51% 0.27% 1.62% 3.22% -25.21% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 22.32 18.81 19.85 19.56 22.62 19.64 13.90 8.20%
EPS -0.55 -6.90 0.46 1.31 2.38 -17.90 -1.02 -9.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.985 1.06 1.68 0.81 0.74 0.71 0.98 0.08%
Adjusted Per Share Value based on latest NOSH - 337,786
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 2.99 2.50 2.64 2.60 3.01 2.61 1.84 8.42%
EPS -0.07 -0.92 0.06 0.17 0.32 -2.38 -1.02 -36.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1319 0.141 0.2233 0.1077 0.0986 0.0944 0.1295 0.30%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.20 0.22 0.22 0.39 0.41 0.35 0.61 -
P/RPS 0.90 1.17 1.11 1.99 1.81 1.78 4.39 -23.20%
P/EPS -36.82 -3.19 47.83 29.77 17.23 -1.96 -59.80 -7.76%
EY -2.72 -31.37 2.09 3.36 5.80 -51.15 -1.67 8.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.13 0.48 0.55 0.49 0.62 -17.17%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 28/02/06 01/03/05 27/02/04 28/02/03 27/02/02 -
Price 0.14 0.32 0.19 0.35 0.50 0.34 0.52 -
P/RPS 0.63 1.70 0.96 1.79 2.21 1.73 3.74 -25.67%
P/EPS -25.77 -4.64 41.30 26.72 21.01 -1.90 -50.98 -10.74%
EY -3.88 -21.57 2.42 3.74 4.76 -52.65 -1.96 12.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.30 0.11 0.43 0.68 0.48 0.53 -19.89%

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