[ASB] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -13.67%
YoY- -1015.12%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 184,654 179,463 187,270 199,544 212,033 213,421 285,571 -25.20%
PBT 6,065 -21,966 -16,749 -13,632 -103,399 -59,403 -41,254 -
Tax -17,379 -15,900 -15,568 -14,904 78,294 60,163 41,712 -
NP -11,314 -37,866 -32,317 -28,536 -25,105 760 458 -
-
NP to SH -11,314 -37,866 -32,317 -28,536 -25,105 760 -2,101 206.91%
-
Tax Rate 286.55% - - - - - - -
Total Cost 195,968 217,329 219,587 228,080 237,138 212,661 285,113 -22.09%
-
Net Worth 250,755 324,975 328,909 328,844 335,555 355,688 357,950 -21.10%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 250,755 324,975 328,909 328,844 335,555 355,688 357,950 -21.10%
NOSH 343,499 338,516 339,081 335,555 335,555 335,555 337,688 1.14%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -6.13% -21.10% -17.26% -14.30% -11.84% 0.36% 0.16% -
ROE -4.51% -11.65% -9.83% -8.68% -7.48% 0.21% -0.59% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 53.76 53.01 55.23 59.47 63.19 63.60 84.57 -26.04%
EPS -3.29 -11.19 -9.53 -8.50 -7.48 0.23 -0.62 203.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.96 0.97 0.98 1.00 1.06 1.06 -21.99%
Adjusted Per Share Value based on latest NOSH - 335,555
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 7.30 7.10 7.40 7.89 8.38 8.44 11.29 -25.20%
EPS -0.45 -1.50 -1.28 -1.13 -0.99 0.03 -0.08 215.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0991 0.1285 0.13 0.13 0.1327 0.1406 0.1415 -21.11%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.38 0.51 0.54 0.61 0.42 0.56 0.34 -
P/RPS 0.71 0.96 0.98 1.03 0.66 0.88 0.40 46.54%
P/EPS -11.54 -4.56 -5.67 -7.17 -5.61 247.25 -54.65 -64.50%
EY -8.67 -21.93 -17.65 -13.94 -17.81 0.40 -1.83 181.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.56 0.62 0.42 0.53 0.32 38.17%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 14/11/02 28/08/02 29/05/02 27/02/02 30/11/01 27/08/01 30/05/01 -
Price 0.37 0.47 0.53 0.52 0.64 0.67 0.53 -
P/RPS 0.69 0.89 0.96 0.87 1.01 1.05 0.63 6.24%
P/EPS -11.23 -4.20 -5.56 -6.11 -8.55 295.82 -85.19 -74.06%
EY -8.90 -23.80 -17.98 -16.35 -11.69 0.34 -1.17 286.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.55 0.53 0.64 0.63 0.50 1.32%

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