[ASB] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -90.33%
YoY- 130.75%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 227,040 160,980 103,850 54,866 218,898 143,243 97,042 75.78%
PBT 3,947 8,219 6,656 4,001 23,269 11,976 8,693 -40.78%
Tax 1,538 -7,159 -5,796 -3,415 -17,209 -13,905 -10,290 -
NP 5,485 1,060 860 586 6,060 -1,929 -1,597 -
-
NP to SH 5,485 1,060 860 586 6,060 -1,929 -1,597 -
-
Tax Rate -38.97% 87.10% 87.08% 85.35% 73.96% 116.11% 118.37% -
Total Cost 221,555 159,920 102,990 54,280 212,838 145,172 98,639 71.08%
-
Net Worth 274,249 263,290 264,879 265,423 247,111 260,584 244,646 7.87%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 274,249 263,290 264,879 265,423 247,111 260,584 244,646 7.87%
NOSH 338,580 341,935 344,000 344,705 338,508 338,421 339,787 -0.23%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.42% 0.66% 0.83% 1.07% 2.77% -1.35% -1.65% -
ROE 2.00% 0.40% 0.32% 0.22% 2.45% -0.74% -0.65% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 67.06 47.08 30.19 15.92 64.67 42.33 28.56 76.20%
EPS 1.62 0.31 0.25 0.17 1.79 -0.57 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.77 0.77 0.77 0.73 0.77 0.72 8.13%
Adjusted Per Share Value based on latest NOSH - 344,705
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.98 6.36 4.11 2.17 8.65 5.66 3.84 75.72%
EPS 0.22 0.04 0.03 0.02 0.24 -0.08 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1084 0.1041 0.1047 0.1049 0.0977 0.103 0.0967 7.87%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.39 0.40 0.41 0.54 0.41 0.42 0.40 -
P/RPS 0.58 0.85 1.36 3.39 0.63 0.99 1.40 -44.27%
P/EPS 24.07 129.03 164.00 317.65 22.90 -73.68 -85.11 -
EY 4.15 0.78 0.61 0.31 4.37 -1.36 -1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.53 0.70 0.56 0.55 0.56 -9.72%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 01/03/05 09/11/04 27/08/04 21/05/04 27/02/04 19/11/03 27/08/03 -
Price 0.35 0.38 0.40 0.42 0.50 0.41 0.47 -
P/RPS 0.52 0.81 1.32 2.64 0.77 0.97 1.65 -53.52%
P/EPS 21.60 122.58 160.00 247.06 27.93 -71.93 -100.00 -
EY 4.63 0.82 0.63 0.40 3.58 -1.39 -1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.52 0.55 0.68 0.53 0.65 -23.98%

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