[ASB] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ--%
YoY- -825.55%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 203,615 138,010 82,376 41,424 199,544 152,900 102,457 57.87%
PBT -49,454 5,926 443 1,479 -13,632 -13,771 8,777 -
Tax -19,242 -13,808 -443 -1,479 13,632 13,771 -8,017 78.97%
NP -68,696 -7,882 0 0 0 0 760 -
-
NP to SH -68,696 -7,882 -8,570 -3,323 0 0 760 -
-
Tax Rate - 233.01% 100.00% 100.00% - - 91.34% -
Total Cost 272,311 145,892 82,376 41,424 199,544 152,900 101,697 92.48%
-
Net Worth 236,486 246,946 323,905 328,909 338,545 345,454 366,181 -25.22%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 236,486 246,946 323,905 328,909 338,545 345,454 366,181 -25.22%
NOSH 337,837 338,283 337,401 339,081 345,454 345,454 345,454 -1.47%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -33.74% -5.71% 0.00% 0.00% 0.00% 0.00% 0.74% -
ROE -29.05% -3.19% -2.65% -1.01% 0.00% 0.00% 0.21% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 60.27 40.80 24.41 12.22 57.76 44.26 29.66 60.22%
EPS -20.34 -2.33 -2.54 -0.98 -8.45 -7.43 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.73 0.96 0.97 0.98 1.00 1.06 -24.10%
Adjusted Per Share Value based on latest NOSH - 339,081
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 8.02 5.43 3.24 1.63 7.86 6.02 4.03 58.01%
EPS -2.71 -0.31 -0.34 -0.13 -8.45 -7.43 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0931 0.0972 0.1275 0.1295 0.1333 0.136 0.1442 -25.24%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.35 0.38 0.51 0.54 0.61 0.42 0.56 -
P/RPS 0.58 0.93 2.09 4.42 1.06 0.95 1.89 -54.40%
P/EPS -1.72 -16.31 -20.08 -55.10 -7.22 -5.65 254.55 -
EY -58.10 -6.13 -4.98 -1.81 -13.85 -17.69 0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.53 0.56 0.62 0.42 0.53 -3.79%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 14/11/02 28/08/02 29/05/02 27/02/02 30/11/01 27/08/01 -
Price 0.34 0.37 0.47 0.53 0.52 0.64 0.67 -
P/RPS 0.56 0.91 1.93 4.34 0.90 1.45 2.26 -60.44%
P/EPS -1.67 -15.88 -18.50 -54.08 -6.15 -8.61 304.55 -
EY -59.81 -6.30 -5.40 -1.85 -16.25 -11.61 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.49 0.55 0.53 0.64 0.63 -15.38%

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