[ASB] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 16.21%
YoY- 81.37%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 54,866 218,898 143,243 97,042 44,207 203,615 138,010 -45.90%
PBT 4,001 23,269 11,976 8,693 4,088 -49,454 5,926 -23.02%
Tax -3,415 -17,209 -13,905 -10,290 -5,994 -19,242 -13,808 -60.56%
NP 586 6,060 -1,929 -1,597 -1,906 -68,696 -7,882 -
-
NP to SH 586 6,060 -1,929 -1,597 -1,906 -68,696 -7,882 -
-
Tax Rate 85.35% 73.96% 116.11% 118.37% 146.62% - 233.01% -
Total Cost 54,280 212,838 145,172 98,639 46,113 272,311 145,892 -48.23%
-
Net Worth 265,423 247,111 260,584 244,646 241,653 236,486 246,946 4.92%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 265,423 247,111 260,584 244,646 241,653 236,486 246,946 4.92%
NOSH 344,705 338,508 338,421 339,787 340,357 337,837 338,283 1.26%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.07% 2.77% -1.35% -1.65% -4.31% -33.74% -5.71% -
ROE 0.22% 2.45% -0.74% -0.65% -0.79% -29.05% -3.19% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 15.92 64.67 42.33 28.56 12.99 60.27 40.80 -46.57%
EPS 0.17 1.79 -0.57 -0.47 -0.56 -20.34 -2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.73 0.77 0.72 0.71 0.70 0.73 3.61%
Adjusted Per Share Value based on latest NOSH - 343,333
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.17 8.65 5.66 3.84 1.75 8.05 5.46 -45.91%
EPS 0.02 0.24 -0.08 -0.06 -0.08 -2.72 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1049 0.0977 0.103 0.0967 0.0955 0.0935 0.0976 4.92%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.54 0.41 0.42 0.40 0.33 0.35 0.38 -
P/RPS 3.39 0.63 0.99 1.40 2.54 0.58 0.93 136.66%
P/EPS 317.65 22.90 -73.68 -85.11 -58.93 -1.72 -16.31 -
EY 0.31 4.37 -1.36 -1.18 -1.70 -58.10 -6.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.56 0.55 0.56 0.46 0.50 0.52 21.89%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/05/04 27/02/04 19/11/03 27/08/03 30/05/03 28/02/03 14/11/02 -
Price 0.42 0.50 0.41 0.47 0.35 0.34 0.37 -
P/RPS 2.64 0.77 0.97 1.65 2.69 0.56 0.91 103.27%
P/EPS 247.06 27.93 -71.93 -100.00 -62.50 -1.67 -15.88 -
EY 0.40 3.58 -1.39 -1.00 -1.60 -59.81 -6.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.68 0.53 0.65 0.49 0.49 0.51 5.15%

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