[ASB] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 24.12%
YoY- 190.44%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 246,733 240,209 227,224 218,620 227,040 214,640 207,700 12.13%
PBT 11,265 17,260 24,034 20,124 3,947 10,958 13,312 -10.50%
Tax -7,155 -3,900 -3,052 -13,316 1,538 -9,545 -11,592 -27.44%
NP 4,110 13,360 20,982 6,808 5,485 1,413 1,720 78.45%
-
NP to SH 6,589 6,690 9,298 6,808 5,485 1,413 1,720 144.22%
-
Tax Rate 63.52% 22.60% 12.70% 66.17% -38.97% 87.11% 87.08% -
Total Cost 242,623 226,849 206,242 211,812 221,555 213,226 205,980 11.50%
-
Net Worth 394,259 276,158 276,244 275,724 274,249 263,290 264,879 30.26%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 394,259 276,158 276,244 275,724 274,249 263,290 264,879 30.26%
NOSH 336,974 336,778 336,884 340,400 338,580 341,935 344,000 -1.36%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.67% 5.56% 9.23% 3.11% 2.42% 0.66% 0.83% -
ROE 1.67% 2.42% 3.37% 2.47% 2.00% 0.54% 0.65% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 73.22 71.33 67.45 64.22 67.06 62.77 60.38 13.67%
EPS 1.95 1.99 2.76 2.00 1.62 0.41 0.50 147.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 0.82 0.82 0.81 0.81 0.77 0.77 32.06%
Adjusted Per Share Value based on latest NOSH - 340,400
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.76 9.50 8.98 8.64 8.98 8.49 8.21 12.18%
EPS 0.26 0.26 0.37 0.27 0.22 0.06 0.07 139.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1559 0.1092 0.1092 0.109 0.1084 0.1041 0.1047 30.30%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.22 0.27 0.26 0.34 0.39 0.40 0.41 -
P/RPS 0.30 0.38 0.39 0.53 0.58 0.64 0.68 -41.96%
P/EPS 11.25 13.59 9.42 17.00 24.07 96.77 82.00 -73.30%
EY 8.89 7.36 10.62 5.88 4.15 1.03 1.22 274.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.33 0.32 0.42 0.48 0.52 0.53 -49.44%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 01/03/05 09/11/04 27/08/04 -
Price 0.19 0.23 0.25 0.25 0.35 0.38 0.40 -
P/RPS 0.26 0.32 0.37 0.39 0.52 0.61 0.66 -46.17%
P/EPS 9.72 11.58 9.06 12.50 21.60 91.94 80.00 -75.37%
EY 10.29 8.64 11.04 8.00 4.63 1.09 1.25 306.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.28 0.30 0.31 0.43 0.49 0.52 -54.32%

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