[ASB] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -17.83%
YoY- 154.95%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 197,114 222,816 240,209 214,640 190,990 184,013 203,866 -0.55%
PBT -22,250 -8,710 17,260 10,958 15,968 7,901 -18,361 3.25%
Tax -4,118 -3,146 -3,900 -9,545 -18,540 -18,410 18,361 -
NP -26,369 -11,857 13,360 1,413 -2,572 -10,509 0 -
-
NP to SH -16,490 -6,109 6,690 1,413 -2,572 -10,509 0 -
-
Tax Rate - - 22.60% 87.11% 116.11% 233.01% - -
Total Cost 223,483 234,673 226,849 213,226 193,562 194,522 203,866 1.54%
-
Net Worth 335,429 387,448 276,158 263,290 260,584 246,946 345,454 -0.48%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 335,429 387,448 276,158 263,290 260,584 246,946 345,454 -0.48%
NOSH 337,793 336,911 336,778 341,935 338,421 338,283 345,454 -0.37%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -13.38% -5.32% 5.56% 0.66% -1.35% -5.71% 0.00% -
ROE -4.92% -1.58% 2.42% 0.54% -0.99% -4.26% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 58.35 66.13 71.33 62.77 56.44 54.40 59.01 -0.18%
EPS -4.88 -1.81 1.99 0.41 -0.76 -3.11 -9.91 -11.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.993 1.15 0.82 0.77 0.77 0.73 1.00 -0.11%
Adjusted Per Share Value based on latest NOSH - 333,333
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 7.79 8.81 9.50 8.49 7.55 7.28 8.06 -0.56%
EPS -0.65 -0.24 0.26 0.06 -0.10 -0.42 -9.91 -36.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1326 0.1532 0.1092 0.1041 0.103 0.0976 0.1366 -0.49%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.34 0.19 0.27 0.40 0.42 0.38 0.42 -
P/RPS 0.58 0.29 0.38 0.64 0.74 0.70 0.71 -3.31%
P/EPS -6.96 -10.48 13.59 96.77 -55.26 -12.23 -4.24 8.60%
EY -14.36 -9.54 7.36 1.03 -1.81 -8.18 -23.59 -7.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.17 0.33 0.52 0.55 0.52 0.42 -3.45%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 24/11/06 30/11/05 09/11/04 19/11/03 14/11/02 30/11/01 -
Price 0.31 0.24 0.23 0.38 0.41 0.37 0.64 -
P/RPS 0.53 0.36 0.32 0.61 0.73 0.68 1.08 -11.18%
P/EPS -6.35 -13.24 11.58 91.94 -53.95 -11.91 -6.46 -0.28%
EY -15.75 -7.56 8.64 1.09 -1.85 -8.40 -15.48 0.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.21 0.28 0.49 0.53 0.51 0.64 -11.37%

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