[ASB] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -771.56%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 143,243 97,042 44,207 203,615 138,010 82,376 41,424 128.50%
PBT 11,976 8,693 4,088 -49,454 5,926 443 1,479 302.72%
Tax -13,905 -10,290 -5,994 -19,242 -13,808 -443 -1,479 344.84%
NP -1,929 -1,597 -1,906 -68,696 -7,882 0 0 -
-
NP to SH -1,929 -1,597 -1,906 -68,696 -7,882 -8,570 -3,323 -30.38%
-
Tax Rate 116.11% 118.37% 146.62% - 233.01% 100.00% 100.00% -
Total Cost 145,172 98,639 46,113 272,311 145,892 82,376 41,424 130.54%
-
Net Worth 260,584 244,646 241,653 236,486 246,946 323,905 328,909 -14.36%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 260,584 244,646 241,653 236,486 246,946 323,905 328,909 -14.36%
NOSH 338,421 339,787 340,357 337,837 338,283 337,401 339,081 -0.12%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -1.35% -1.65% -4.31% -33.74% -5.71% 0.00% 0.00% -
ROE -0.74% -0.65% -0.79% -29.05% -3.19% -2.65% -1.01% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 42.33 28.56 12.99 60.27 40.80 24.41 12.22 128.76%
EPS -0.57 -0.47 -0.56 -20.34 -2.33 -2.54 -0.98 -30.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.72 0.71 0.70 0.73 0.96 0.97 -14.25%
Adjusted Per Share Value based on latest NOSH - 337,779
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.64 3.82 1.74 8.02 5.43 3.24 1.63 128.59%
EPS -0.08 -0.06 -0.08 -2.71 -0.31 -0.34 -0.13 -27.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1026 0.0963 0.0952 0.0931 0.0972 0.1275 0.1295 -14.36%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.42 0.40 0.33 0.35 0.38 0.51 0.54 -
P/RPS 0.99 1.40 2.54 0.58 0.93 2.09 4.42 -63.08%
P/EPS -73.68 -85.11 -58.93 -1.72 -16.31 -20.08 -55.10 21.35%
EY -1.36 -1.18 -1.70 -58.10 -6.13 -4.98 -1.81 -17.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.46 0.50 0.52 0.53 0.56 -1.19%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 27/08/03 30/05/03 28/02/03 14/11/02 28/08/02 29/05/02 -
Price 0.41 0.47 0.35 0.34 0.37 0.47 0.53 -
P/RPS 0.97 1.65 2.69 0.56 0.91 1.93 4.34 -63.13%
P/EPS -71.93 -100.00 -62.50 -1.67 -15.88 -18.50 -54.08 20.92%
EY -1.39 -1.00 -1.60 -59.81 -6.30 -5.40 -1.85 -17.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.49 0.49 0.51 0.49 0.55 -2.43%

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