[ASB] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 97.23%
YoY- 42.64%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 218,898 143,243 97,042 44,207 203,615 138,010 82,376 91.50%
PBT 23,269 11,976 8,693 4,088 -49,454 5,926 443 1292.45%
Tax -17,209 -13,905 -10,290 -5,994 -19,242 -13,808 -443 1039.39%
NP 6,060 -1,929 -1,597 -1,906 -68,696 -7,882 0 -
-
NP to SH 6,060 -1,929 -1,597 -1,906 -68,696 -7,882 -8,570 -
-
Tax Rate 73.96% 116.11% 118.37% 146.62% - 233.01% 100.00% -
Total Cost 212,838 145,172 98,639 46,113 272,311 145,892 82,376 87.96%
-
Net Worth 247,111 260,584 244,646 241,653 236,486 246,946 323,905 -16.46%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 247,111 260,584 244,646 241,653 236,486 246,946 323,905 -16.46%
NOSH 338,508 338,421 339,787 340,357 337,837 338,283 337,401 0.21%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.77% -1.35% -1.65% -4.31% -33.74% -5.71% 0.00% -
ROE 2.45% -0.74% -0.65% -0.79% -29.05% -3.19% -2.65% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 64.67 42.33 28.56 12.99 60.27 40.80 24.41 91.12%
EPS 1.79 -0.57 -0.47 -0.56 -20.34 -2.33 -2.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.77 0.72 0.71 0.70 0.73 0.96 -16.64%
Adjusted Per Share Value based on latest NOSH - 340,357
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 8.65 5.66 3.84 1.75 8.05 5.46 3.26 91.32%
EPS 0.24 -0.08 -0.06 -0.08 -2.72 -0.31 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0977 0.103 0.0967 0.0955 0.0935 0.0976 0.1281 -16.48%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.41 0.42 0.40 0.33 0.35 0.38 0.51 -
P/RPS 0.63 0.99 1.40 2.54 0.58 0.93 2.09 -54.94%
P/EPS 22.90 -73.68 -85.11 -58.93 -1.72 -16.31 -20.08 -
EY 4.37 -1.36 -1.18 -1.70 -58.10 -6.13 -4.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.56 0.46 0.50 0.52 0.53 3.72%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 27/08/03 30/05/03 28/02/03 14/11/02 28/08/02 -
Price 0.50 0.41 0.47 0.35 0.34 0.37 0.47 -
P/RPS 0.77 0.97 1.65 2.69 0.56 0.91 1.93 -45.71%
P/EPS 27.93 -71.93 -100.00 -62.50 -1.67 -15.88 -18.50 -
EY 3.58 -1.39 -1.00 -1.60 -59.81 -6.30 -5.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.53 0.65 0.49 0.49 0.51 0.49 24.34%

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