[ASB] QoQ 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- -92.73%
YoY- 130.75%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 66,060 57,130 48,984 54,866 76,553 46,201 52,835 15.98%
PBT -4,272 1,563 2,655 4,001 11,441 3,283 4,605 -
Tax 8,697 -1,363 -2,381 -3,415 -3,385 -3,615 -4,296 -
NP 4,425 200 274 586 8,056 -332 309 484.97%
-
NP to SH 4,425 200 274 586 8,056 -332 309 484.97%
-
Tax Rate - 87.20% 89.68% 85.35% 29.59% 110.11% 93.29% -
Total Cost 61,635 56,930 48,710 54,280 68,497 46,533 52,526 11.19%
-
Net Worth 273,606 256,666 263,724 265,423 250,480 255,639 247,199 6.96%
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 273,606 256,666 263,724 265,423 250,480 255,639 247,199 6.96%
NOSH 337,786 333,333 342,500 344,705 338,487 331,999 343,333 -1.07%
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 6.70% 0.35% 0.56% 1.07% 10.52% -0.72% 0.58% -
ROE 1.62% 0.08% 0.10% 0.22% 3.22% -0.13% 0.13% -
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 19.56 17.14 14.30 15.92 22.62 13.92 15.39 17.24%
EPS 1.31 0.06 0.08 0.17 2.38 -0.10 0.09 491.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.77 0.77 0.77 0.74 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 2.60 2.25 1.93 2.16 3.01 1.82 2.08 15.96%
EPS 0.17 0.01 0.01 0.02 0.32 -0.01 0.01 555.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1077 0.1011 0.1038 0.1045 0.0986 0.1007 0.0973 6.97%
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 1.99 2.33 2.87 3.39 1.81 3.02 2.60 -16.25%
P/EPS 29.77 666.67 512.50 317.65 17.23 -420.00 444.44 -83.37%
EY 3.36 0.15 0.20 0.31 5.80 -0.24 0.23 492.75%
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 0.55 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 1.79 2.22 2.80 2.64 2.21 2.95 3.05 -29.78%
P/EPS 26.72 633.33 500.00 247.06 21.01 -410.00 522.22 -86.09%
EY 3.74 0.16 0.20 0.40 4.76 -0.24 0.19 622.47%
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