[ASB] YoY 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- 116.21%
YoY- 105.89%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
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 55,060 58,957 48,984 52,835 40,952 48,759 120,909 -12.28%
PBT -6,763 6,986 2,655 4,605 -1,036 4,181 22,330 -
Tax -322 -633 -2,381 -4,296 1,036 -3,879 -22,330 -50.64%
NP -7,085 6,353 274 309 0 302 0 -
-
NP to SH -5,538 2,947 274 309 -5,247 302 0 -
-
Tax Rate - 9.06% 89.68% 93.29% - 92.78% 100.00% -
Total Cost 62,145 52,604 48,710 52,526 40,952 48,457 120,909 -10.49%
-
Net Worth 388,335 277,763 263,724 247,199 324,975 355,688 297,166 4.55%
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 388,335 277,763 263,724 247,199 324,975 355,688 297,166 4.55%
NOSH 337,682 338,735 342,500 343,333 338,516 335,555 337,688 -0.00%
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 -12.87% 10.78% 0.56% 0.58% 0.00% 0.62% 0.00% -
ROE -1.43% 1.06% 0.10% 0.13% -1.61% 0.08% 0.00% -
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 16.31 17.41 14.30 15.39 12.10 14.53 35.80 -12.27%
EPS -1.64 0.87 0.08 0.09 -1.55 0.09 -0.76 13.67%
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 2.18 2.33 1.94 2.09 1.62 1.93 4.78 -12.26%
EPS -0.22 0.12 0.01 0.01 -0.21 0.01 -0.76 -18.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1535 0.1098 0.1043 0.0977 0.1285 0.1406 0.1175 4.55%
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 1.23 1.49 2.87 2.60 4.22 3.85 2.37 -10.35%
P/EPS -12.20 29.89 512.50 444.44 -32.90 622.22 -111.84 -30.86%
EY -8.20 3.35 0.20 0.23 -3.04 0.16 -0.89 44.76%
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 1.10 1.44 2.80 3.05 3.89 4.61 2.26 -11.30%
P/EPS -10.98 28.74 500.00 522.22 -30.32 744.44 -106.58 -31.52%
EY -9.11 3.48 0.20 0.19 -3.30 0.13 -0.94 45.99%
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