[ASB] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 19.47%
YoY- 75.53%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 222,816 240,209 214,640 190,990 184,013 203,866 446,470 -10.93%
PBT -8,710 17,260 10,958 15,968 7,901 -18,361 113,634 -
Tax -3,146 -3,900 -9,545 -18,540 -18,410 18,361 -113,634 -44.98%
NP -11,857 13,360 1,413 -2,572 -10,509 0 0 -
-
NP to SH -6,109 6,690 1,413 -2,572 -10,509 0 0 -
-
Tax Rate - 22.60% 87.11% 116.11% 233.01% - 100.00% -
Total Cost 234,673 226,849 213,226 193,562 194,522 203,866 446,470 -10.16%
-
Net Worth 387,448 276,158 263,290 260,584 246,946 345,454 300,610 4.31%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 387,448 276,158 263,290 260,584 246,946 345,454 300,610 4.31%
NOSH 336,911 336,778 341,935 338,421 338,283 345,454 337,764 -0.04%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -5.32% 5.56% 0.66% -1.35% -5.71% 0.00% 0.00% -
ROE -1.58% 2.42% 0.54% -0.99% -4.26% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 66.13 71.33 62.77 56.44 54.40 59.01 132.18 -10.89%
EPS -1.81 1.99 0.41 -0.76 -3.11 -9.91 6.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.82 0.77 0.77 0.73 1.00 0.89 4.36%
Adjusted Per Share Value based on latest NOSH - 331,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 8.81 9.50 8.49 7.55 7.28 8.06 17.65 -10.93%
EPS -0.24 0.26 0.06 -0.10 -0.42 -9.91 6.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1532 0.1092 0.1041 0.103 0.0976 0.1366 0.1189 4.31%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.19 0.27 0.40 0.42 0.38 0.42 0.67 -
P/RPS 0.29 0.38 0.64 0.74 0.70 0.71 0.51 -8.97%
P/EPS -10.48 13.59 96.77 -55.26 -12.23 -4.24 10.21 -
EY -9.54 7.36 1.03 -1.81 -8.18 -23.59 9.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.33 0.52 0.55 0.52 0.42 0.75 -21.90%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 30/11/05 09/11/04 19/11/03 14/11/02 30/11/01 27/11/00 -
Price 0.24 0.23 0.38 0.41 0.37 0.64 0.62 -
P/RPS 0.36 0.32 0.61 0.73 0.68 1.08 0.47 -4.34%
P/EPS -13.24 11.58 91.94 -53.95 -11.91 -6.46 9.45 -
EY -7.56 8.64 1.09 -1.85 -8.40 -15.48 10.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.28 0.49 0.53 0.51 0.64 0.70 -18.17%

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