[ASB] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
01-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 417.45%
YoY- -9.49%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 180,157 113,612 54,655 227,040 160,980 103,850 54,866 120.75%
PBT 12,945 12,017 5,031 3,947 8,219 6,656 4,001 118.59%
Tax -2,925 -1,526 -3,329 1,538 -7,159 -5,796 -3,415 -9.80%
NP 10,020 10,491 1,702 5,485 1,060 860 586 562.56%
-
NP to SH 5,018 4,649 1,702 5,485 1,060 860 586 318.01%
-
Tax Rate 22.60% 12.70% 66.17% -38.97% 87.10% 87.08% 85.35% -
Total Cost 170,137 103,121 52,953 221,555 159,920 102,990 54,280 114.02%
-
Net Worth 276,158 276,244 275,724 274,249 263,290 264,879 265,423 2.67%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 276,158 276,244 275,724 274,249 263,290 264,879 265,423 2.67%
NOSH 336,778 336,884 340,400 338,580 341,935 344,000 344,705 -1.53%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.56% 9.23% 3.11% 2.42% 0.66% 0.83% 1.07% -
ROE 1.82% 1.68% 0.62% 2.00% 0.40% 0.32% 0.22% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 53.49 33.72 16.06 67.06 47.08 30.19 15.92 124.16%
EPS 1.49 1.38 0.50 1.62 0.31 0.25 0.17 324.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.81 0.81 0.77 0.77 0.77 4.27%
Adjusted Per Share Value based on latest NOSH - 337,786
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.12 4.49 2.16 8.98 6.36 4.11 2.17 120.64%
EPS 0.20 0.18 0.07 0.22 0.04 0.03 0.02 363.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1092 0.1092 0.109 0.1084 0.1041 0.1047 0.1049 2.71%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.27 0.26 0.34 0.39 0.40 0.41 0.54 -
P/RPS 0.50 0.77 2.12 0.58 0.85 1.36 3.39 -72.05%
P/EPS 18.12 18.84 68.00 24.07 129.03 164.00 317.65 -85.15%
EY 5.52 5.31 1.47 4.15 0.78 0.61 0.31 580.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.42 0.48 0.52 0.53 0.70 -39.39%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 31/05/05 01/03/05 09/11/04 27/08/04 21/05/04 -
Price 0.23 0.25 0.25 0.35 0.38 0.40 0.42 -
P/RPS 0.43 0.74 1.56 0.52 0.81 1.32 2.64 -70.14%
P/EPS 15.44 18.12 50.00 21.60 122.58 160.00 247.06 -84.22%
EY 6.48 5.52 2.00 4.63 0.82 0.63 0.40 539.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.31 0.43 0.49 0.52 0.55 -36.21%

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