[ASB] QoQ Annualized Quarter 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- 335.61%
YoY- 108.82%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 214,640 207,700 219,464 218,898 190,990 194,084 176,828 13.75%
PBT 10,958 13,312 16,004 23,269 15,968 17,386 16,352 -23.36%
Tax -9,545 -11,592 -13,660 -17,209 -18,540 -20,580 -23,976 -45.79%
NP 1,413 1,720 2,344 6,060 -2,572 -3,194 -7,624 -
-
NP to SH 1,413 1,720 2,344 6,060 -2,572 -3,194 -7,624 -
-
Tax Rate 87.11% 87.08% 85.35% 73.96% 116.11% 118.37% 146.62% -
Total Cost 213,226 205,980 217,120 212,838 193,562 197,278 184,452 10.11%
-
Net Worth 263,290 264,879 265,423 247,111 260,584 244,646 241,653 5.86%
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 263,290 264,879 265,423 247,111 260,584 244,646 241,653 5.86%
NOSH 341,935 344,000 344,705 338,508 338,421 339,787 340,357 0.30%
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 0.66% 0.83% 1.07% 2.77% -1.35% -1.65% -4.31% -
ROE 0.54% 0.65% 0.88% 2.45% -0.99% -1.31% -3.15% -
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 62.77 60.38 63.67 64.67 56.44 57.12 51.95 13.40%
EPS 0.41 0.50 0.68 1.79 -0.76 -0.94 -2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.77 0.73 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 8.45 8.18 8.64 8.62 7.52 7.64 6.96 13.76%
EPS 0.06 0.07 0.09 0.24 -0.10 -0.13 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1037 0.1043 0.1045 0.0973 0.1026 0.0963 0.0952 5.85%
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 0.64 0.68 0.85 0.63 0.74 0.70 0.64 0.00%
P/EPS 96.77 82.00 79.41 22.90 -55.26 -42.55 -14.73 -
EY 1.03 1.22 1.26 4.37 -1.81 -2.35 -6.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.70 0.56 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 0.61 0.66 0.66 0.77 0.73 0.82 0.67 -6.04%
P/EPS 91.94 80.00 61.76 27.93 -53.95 -50.00 -15.63 -
EY 1.09 1.25 1.62 3.58 -1.85 -2.00 -6.40 -
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