[ASB] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 184,013 164,752 165,696 199,544 203,866 204,914 214,792 -9.78%
PBT 7,901 886 5,916 -13,632 -18,361 17,554 18,384 -43.02%
Tax -18,410 -886 -5,916 13,632 18,361 -16,034 -16,552 7.34%
NP -10,509 0 0 0 0 1,520 1,832 -
-
NP to SH -10,509 -17,140 -13,292 0 0 1,520 1,832 -
-
Tax Rate 233.01% 100.00% 100.00% - - 91.34% 90.03% -
Total Cost 194,522 164,752 165,696 199,544 203,866 203,394 212,960 -5.85%
-
Net Worth 246,946 323,905 328,909 338,545 345,454 366,181 358,030 -21.91%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 246,946 323,905 328,909 338,545 345,454 366,181 358,030 -21.91%
NOSH 338,283 337,401 339,081 345,454 345,454 345,454 337,764 0.10%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -5.71% 0.00% 0.00% 0.00% 0.00% 0.74% 0.85% -
ROE -4.26% -5.29% -4.04% 0.00% 0.00% 0.42% 0.51% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 54.40 48.83 48.87 57.76 59.01 59.32 63.59 -9.87%
EPS -3.11 -5.08 -3.92 -8.45 -9.91 0.44 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.96 0.97 0.98 1.00 1.06 1.06 -21.99%
Adjusted Per Share Value based on latest NOSH - 335,555
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 7.28 6.51 6.55 7.89 8.06 8.10 8.49 -9.73%
EPS -0.42 -0.68 -0.53 -8.45 -9.91 0.06 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0976 0.1281 0.13 0.1339 0.1366 0.1448 0.1416 -21.95%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.38 0.51 0.54 0.61 0.42 0.56 0.34 -
P/RPS 0.70 1.04 1.11 1.06 0.71 0.94 0.53 20.35%
P/EPS -12.23 -10.04 -13.78 -7.22 -4.24 127.27 62.69 -
EY -8.18 -9.96 -7.26 -13.85 -23.59 0.79 1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.56 0.62 0.42 0.53 0.32 38.17%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 14/11/02 28/08/02 29/05/02 27/02/02 30/11/01 27/08/01 30/05/01 -
Price 0.37 0.47 0.53 0.52 0.64 0.67 0.53 -
P/RPS 0.68 0.96 1.08 0.90 1.08 1.13 0.83 -12.43%
P/EPS -11.91 -9.25 -13.52 -6.15 -6.46 152.27 97.72 -
EY -8.40 -10.81 -7.40 -16.25 -15.48 0.66 1.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.55 0.53 0.64 0.63 0.50 1.32%

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