[ASB] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 58.11%
YoY- 81.37%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 208,734 227,224 207,700 194,084 164,752 204,914 566,044 -15.31%
PBT -11,366 24,034 13,312 17,386 886 17,554 127,556 -
Tax -2,454 -3,052 -11,592 -20,580 -886 -16,034 -101,884 -46.24%
NP -13,820 20,982 1,720 -3,194 0 1,520 25,672 -
-
NP to SH -6,302 9,298 1,720 -3,194 -17,140 1,520 25,672 -
-
Tax Rate - 12.70% 87.08% 118.37% 100.00% 91.34% 79.87% -
Total Cost 222,554 206,242 205,980 197,278 164,752 203,394 540,372 -13.73%
-
Net Worth 389,639 276,244 264,879 244,646 323,905 366,181 297,233 4.61%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 389,639 276,244 264,879 244,646 323,905 366,181 297,233 4.61%
NOSH 338,817 336,884 344,000 339,787 337,401 345,454 337,764 0.05%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -6.62% 9.23% 0.83% -1.65% 0.00% 0.74% 4.54% -
ROE -1.62% 3.37% 0.65% -1.31% -5.29% 0.42% 8.64% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 61.61 67.45 60.38 57.12 48.83 59.32 167.59 -15.35%
EPS -1.86 2.76 0.50 -0.94 -5.08 0.44 7.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.82 0.77 0.72 0.96 1.06 0.88 4.55%
Adjusted Per Share Value based on latest NOSH - 343,333
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 8.25 8.98 8.21 7.67 6.51 8.10 22.38 -15.31%
EPS -0.25 0.37 0.07 -0.13 -0.68 0.06 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1541 0.1092 0.1047 0.0967 0.1281 0.1448 0.1175 4.62%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.20 0.26 0.41 0.40 0.51 0.56 0.85 -
P/RPS 0.32 0.39 0.68 0.70 1.04 0.94 0.51 -7.47%
P/EPS -10.75 9.42 82.00 -42.55 -10.04 127.27 11.18 -
EY -9.30 10.62 1.22 -2.35 -9.96 0.79 8.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.32 0.53 0.56 0.53 0.53 0.97 -25.18%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 30/08/05 27/08/04 27/08/03 28/08/02 27/08/01 25/08/00 -
Price 0.18 0.25 0.40 0.47 0.47 0.67 0.81 -
P/RPS 0.29 0.37 0.66 0.82 0.96 1.13 0.48 -8.05%
P/EPS -9.68 9.06 80.00 -50.00 -9.25 152.27 10.66 -
EY -10.33 11.04 1.25 -2.00 -10.81 0.66 9.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.30 0.52 0.65 0.49 0.63 0.92 -25.27%

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