[ASB] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
14-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 113.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 52,835 44,207 66,350 55,634 40,952 41,424 46,644 8.68%
PBT 4,605 4,088 -55,283 5,483 -1,036 1,479 139 938.15%
Tax -4,296 -5,994 -5,188 -4,796 1,036 -1,479 -139 891.04%
NP 309 -1,906 -60,471 687 0 0 0 -
-
NP to SH 309 -1,906 -60,471 687 -5,247 -3,323 0 -
-
Tax Rate 93.29% 146.62% - 87.47% - 100.00% 100.00% -
Total Cost 52,526 46,113 126,821 54,947 40,952 41,424 46,644 8.26%
-
Net Worth 247,199 241,653 239,823 250,755 324,975 328,909 328,844 -17.36%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 247,199 241,653 239,823 250,755 324,975 328,909 328,844 -17.36%
NOSH 343,333 340,357 337,779 343,499 338,516 339,081 335,555 1.54%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.58% -4.31% -91.14% 1.23% 0.00% 0.00% 0.00% -
ROE 0.13% -0.79% -25.21% 0.27% -1.61% -1.01% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 15.39 12.99 19.64 16.20 12.10 12.22 13.90 7.04%
EPS 0.09 -0.56 -17.90 0.20 -1.55 -0.98 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.71 0.71 0.73 0.96 0.97 0.98 -18.62%
Adjusted Per Share Value based on latest NOSH - 343,499
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2.09 1.75 2.62 2.20 1.62 1.64 1.84 8.88%
EPS 0.01 -0.08 -2.39 0.03 -0.21 -0.13 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0977 0.0955 0.0948 0.0991 0.1285 0.13 0.13 -17.38%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.40 0.33 0.35 0.38 0.51 0.54 0.61 -
P/RPS 2.60 2.54 1.78 2.35 4.22 4.42 4.39 -29.54%
P/EPS 444.44 -58.93 -1.96 190.00 -32.90 -55.10 -59.80 -
EY 0.23 -1.70 -51.15 0.53 -3.04 -1.81 -1.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.46 0.49 0.52 0.53 0.56 0.62 -6.57%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 30/05/03 28/02/03 14/11/02 28/08/02 29/05/02 27/02/02 -
Price 0.47 0.35 0.34 0.37 0.47 0.53 0.52 -
P/RPS 3.05 2.69 1.73 2.28 3.89 4.34 3.74 -12.74%
P/EPS 522.22 -62.50 -1.90 185.00 -30.32 -54.08 -50.98 -
EY 0.19 -1.60 -52.65 0.54 -3.30 -1.85 -1.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.49 0.48 0.51 0.49 0.55 0.53 14.61%

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