[ASB] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 88.9%
YoY- 42.64%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 197,228 218,620 219,464 176,828 165,696 214,792 648,452 -17.98%
PBT 4,320 20,124 16,004 16,352 5,916 18,384 165,792 -45.53%
Tax -3,620 -13,316 -13,660 -23,976 -5,916 -16,552 -165,792 -47.11%
NP 700 6,808 2,344 -7,624 0 1,832 0 -
-
NP to SH 9,548 6,808 2,344 -7,624 -13,292 1,832 0 -
-
Tax Rate 83.80% 66.17% 85.35% 146.62% 100.00% 90.03% 100.00% -
Total Cost 196,528 211,812 217,120 184,452 165,696 212,960 648,452 -18.03%
-
Net Worth 393,350 275,724 265,423 241,653 328,909 358,030 300,610 4.58%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 393,350 275,724 265,423 241,653 328,909 358,030 300,610 4.58%
NOSH 336,197 340,400 344,705 340,357 339,081 337,764 337,764 -0.07%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 0.35% 3.11% 1.07% -4.31% 0.00% 0.85% 0.00% -
ROE 2.43% 2.47% 0.88% -3.15% -4.04% 0.51% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 58.66 64.22 63.67 51.95 48.87 63.59 191.98 -17.92%
EPS 2.84 2.00 0.68 -2.24 -3.92 0.56 18.24 -26.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 0.81 0.77 0.71 0.97 1.06 0.89 4.66%
Adjusted Per Share Value based on latest NOSH - 340,357
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 7.80 8.64 8.68 6.99 6.55 8.49 25.64 -17.98%
EPS 0.38 0.27 0.09 -0.30 -0.53 0.07 18.24 -47.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1555 0.109 0.1049 0.0955 0.13 0.1416 0.1189 4.57%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.19 0.34 0.54 0.33 0.54 0.34 1.37 -
P/RPS 0.32 0.53 0.85 0.64 1.11 0.53 0.71 -12.43%
P/EPS 6.69 17.00 79.41 -14.73 -13.78 62.69 7.51 -1.90%
EY 14.95 5.88 1.26 -6.79 -7.26 1.60 13.31 1.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.42 0.70 0.46 0.56 0.32 1.54 -31.42%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 31/05/05 21/05/04 30/05/03 29/05/02 30/05/01 31/05/00 -
Price 0.19 0.25 0.42 0.35 0.53 0.53 1.03 -
P/RPS 0.32 0.39 0.66 0.67 1.08 0.83 0.54 -8.34%
P/EPS 6.69 12.50 61.76 -15.63 -13.52 97.72 5.65 2.85%
EY 14.95 8.00 1.62 -6.40 -7.40 1.02 17.71 -2.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.31 0.55 0.49 0.55 0.50 1.16 -28.10%

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