[ASB] QoQ Annualized Quarter 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- -17.83%
YoY- 154.95%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 227,224 218,620 227,040 214,640 207,700 219,464 218,898 2.52%
PBT 24,034 20,124 3,947 10,958 13,312 16,004 23,269 2.18%
Tax -3,052 -13,316 1,538 -9,545 -11,592 -13,660 -17,209 -68.46%
NP 20,982 6,808 5,485 1,413 1,720 2,344 6,060 129.04%
-
NP to SH 9,298 6,808 5,485 1,413 1,720 2,344 6,060 33.06%
-
Tax Rate 12.70% 66.17% -38.97% 87.11% 87.08% 85.35% 73.96% -
Total Cost 206,242 211,812 221,555 213,226 205,980 217,120 212,838 -2.07%
-
Net Worth 276,244 275,724 274,249 263,290 264,879 265,423 247,111 7.72%
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 276,244 275,724 274,249 263,290 264,879 265,423 247,111 7.72%
NOSH 336,884 340,400 338,580 341,935 344,000 344,705 338,508 -0.32%
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 9.23% 3.11% 2.42% 0.66% 0.83% 1.07% 2.77% -
ROE 3.37% 2.47% 2.00% 0.54% 0.65% 0.88% 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 67.45 64.22 67.06 62.77 60.38 63.67 64.67 2.84%
EPS 2.76 2.00 1.62 0.41 0.50 0.68 1.79 33.50%
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 0.73 8.06%
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 8.95 8.61 8.94 8.45 8.18 8.64 8.62 2.53%
EPS 0.37 0.27 0.22 0.06 0.07 0.09 0.24 33.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1088 0.1086 0.108 0.1037 0.1043 0.1045 0.0973 7.73%
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 0.39 0.53 0.58 0.64 0.68 0.85 0.63 -27.38%
P/EPS 9.42 17.00 24.07 96.77 82.00 79.41 22.90 -44.71%
EY 10.62 5.88 4.15 1.03 1.22 1.26 4.37 80.85%
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 0.56 -31.16%
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 0.37 0.39 0.52 0.61 0.66 0.66 0.77 -38.67%
P/EPS 9.06 12.50 21.60 91.94 80.00 61.76 27.93 -52.82%
EY 11.04 8.00 4.63 1.09 1.25 1.62 3.58 112.00%
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