[ASB] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 335.61%
YoY- 108.82%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 230,674 246,733 227,040 218,898 203,615 199,544 389,804 -8.36%
PBT -55,889 11,265 3,947 23,269 -49,454 -13,632 -4,220 53.78%
Tax 254 -7,155 1,538 -17,209 -19,242 13,632 4,220 -37.38%
NP -55,635 4,110 5,485 6,060 -68,696 0 0 -
-
NP to SH -27,903 6,589 5,485 6,060 -68,696 0 0 -
-
Tax Rate - 63.52% -38.97% 73.96% - - - -
Total Cost 286,309 242,623 221,555 212,838 272,311 199,544 389,804 -5.01%
-
Net Worth 349,208 394,259 274,249 247,111 236,486 338,545 361,408 -0.57%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 349,208 394,259 274,249 247,111 236,486 338,545 361,408 -0.57%
NOSH 337,726 336,974 338,580 338,508 337,837 345,454 337,764 -0.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -24.12% 1.67% 2.42% 2.77% -33.74% 0.00% 0.00% -
ROE -7.99% 1.67% 2.00% 2.45% -29.05% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 68.30 73.22 67.06 64.67 60.27 57.76 115.41 -8.36%
EPS -8.26 1.95 1.62 1.79 -20.34 -8.45 -25.34 -17.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.034 1.17 0.81 0.73 0.70 0.98 1.07 -0.56%
Adjusted Per Share Value based on latest NOSH - 338,487
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.08 9.72 8.94 8.62 8.02 7.86 15.35 -8.37%
EPS -1.10 0.26 0.22 0.24 -2.71 -8.45 -25.34 -40.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1375 0.1552 0.108 0.0973 0.0931 0.1333 0.1423 -0.57%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.22 0.22 0.39 0.41 0.35 0.61 0.42 -
P/RPS 0.32 0.30 0.58 0.63 0.58 1.06 0.36 -1.94%
P/EPS -2.66 11.25 24.07 22.90 -1.72 -7.22 -1.66 8.17%
EY -37.55 8.89 4.15 4.37 -58.10 -13.85 -60.33 -7.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.48 0.56 0.50 0.62 0.39 -9.79%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 01/03/05 27/02/04 28/02/03 27/02/02 28/02/01 -
Price 0.32 0.19 0.35 0.50 0.34 0.52 0.41 -
P/RPS 0.47 0.26 0.52 0.77 0.56 0.90 0.36 4.54%
P/EPS -3.87 9.72 21.60 27.93 -1.67 -6.15 -1.62 15.61%
EY -25.82 10.29 4.63 3.58 -59.81 -16.25 -61.80 -13.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.16 0.43 0.68 0.49 0.53 0.38 -3.33%

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