[ASB] YoY TTM 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- 8.3%
YoY- -62.1%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 237,942 236,802 226,604 219,026 179,463 213,421 646,640 -15.34%
PBT -9,614 9,308 21,380 -41,107 -21,966 -59,403 -1,231 40.83%
Tax -3,759 3,372 -12,796 -20,274 -15,900 60,163 1,231 -
NP -13,373 12,680 8,584 -61,381 -37,866 760 0 -
-
NP to SH -1,229 9,274 8,584 -61,381 -37,866 760 -2,559 -11.50%
-
Tax Rate - -36.23% 59.85% - - - - -
Total Cost 251,315 224,122 218,020 280,407 217,329 212,661 646,640 -14.56%
-
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 -5.62% 5.35% 3.79% -28.02% -21.10% 0.36% 0.00% -
ROE -0.32% 3.34% 3.25% -24.83% -11.65% 0.21% -0.86% -
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 70.46 69.91 66.16 63.79 53.01 63.60 191.49 -15.34%
EPS -0.36 2.74 2.51 -17.88 -11.19 0.23 -0.76 -11.70%
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 9.37 9.32 8.92 8.62 7.07 8.40 25.46 -15.33%
EPS -0.05 0.37 0.34 -2.42 -1.49 0.03 -0.10 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1529 0.1094 0.1038 0.0973 0.128 0.1401 0.117 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 0.28 0.37 0.62 0.63 0.96 0.88 0.44 -7.25%
P/EPS -54.95 9.50 16.36 -2.24 -4.56 247.25 -112.17 -11.20%
EY -1.82 10.53 6.11 -44.69 -21.93 0.40 -0.89 12.65%
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 0.26 0.36 0.60 0.74 0.89 1.05 0.42 -7.67%
P/EPS -49.46 9.13 15.96 -2.63 -4.20 295.82 -106.89 -12.04%
EY -2.02 10.95 6.27 -38.04 -23.80 0.34 -0.94 13.59%
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