[ASB] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -13.25%
YoY- -1438.17%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 204,360 184,654 179,463 187,270 199,544 212,033 213,421 -2.84%
PBT -49,357 6,065 -21,966 -16,749 -13,632 -103,399 -59,403 -11.58%
Tax -18,997 -17,379 -15,900 -15,568 -14,904 78,294 60,163 -
NP -68,354 -11,314 -37,866 -32,317 -28,536 -25,105 760 -
-
NP to SH -68,354 -11,314 -37,866 -32,317 -28,536 -25,105 760 -
-
Tax Rate - 286.55% - - - - - -
Total Cost 272,714 195,968 217,329 219,587 228,080 237,138 212,661 17.98%
-
Net Worth 239,823 250,755 324,975 328,909 328,844 335,555 355,688 -23.05%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 239,823 250,755 324,975 328,909 328,844 335,555 355,688 -23.05%
NOSH 337,779 343,499 338,516 339,081 335,555 335,555 335,555 0.44%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -33.45% -6.13% -21.10% -17.26% -14.30% -11.84% 0.36% -
ROE -28.50% -4.51% -11.65% -9.83% -8.68% -7.48% 0.21% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 60.50 53.76 53.01 55.23 59.47 63.19 63.60 -3.26%
EPS -20.24 -3.29 -11.19 -9.53 -8.50 -7.48 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.73 0.96 0.97 0.98 1.00 1.06 -23.39%
Adjusted Per Share Value based on latest NOSH - 339,081
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 8.08 7.30 7.10 7.40 7.89 8.38 8.44 -2.85%
EPS -2.70 -0.45 -1.50 -1.28 -1.13 -0.99 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0948 0.0991 0.1285 0.13 0.13 0.1327 0.1406 -23.05%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.35 0.38 0.51 0.54 0.61 0.42 0.56 -
P/RPS 0.58 0.71 0.96 0.98 1.03 0.66 0.88 -24.20%
P/EPS -1.73 -11.54 -4.56 -5.67 -7.17 -5.61 247.25 -
EY -57.82 -8.67 -21.93 -17.65 -13.94 -17.81 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.53 0.56 0.62 0.42 0.53 -5.08%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 14/11/02 28/08/02 29/05/02 27/02/02 30/11/01 27/08/01 -
Price 0.34 0.37 0.47 0.53 0.52 0.64 0.67 -
P/RPS 0.56 0.69 0.89 0.96 0.87 1.01 1.05 -34.15%
P/EPS -1.68 -11.23 -4.20 -5.56 -6.11 -8.55 295.82 -
EY -59.52 -8.90 -23.80 -17.98 -16.35 -11.69 0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.49 0.55 0.53 0.64 0.63 -16.53%

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