[ASB] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -1.66%
YoY- -451.53%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 234,142 246,217 237,533 209,593 184,654 212,033 504,927 -12.01%
PBT -11,392 8,673 19,660 -43,307 6,065 -103,399 13,124 -
Tax -3,493 3,336 -10,544 -19,093 -17,379 78,294 -13,124 -19.78%
NP -14,885 12,009 9,116 -62,400 -11,314 -25,105 0 -
-
NP to SH -3,029 9,443 9,116 -62,400 -11,314 -25,105 -2,559 2.84%
-
Tax Rate - -38.46% 53.63% - 286.55% - 100.00% -
Total Cost 249,027 234,208 228,417 271,993 195,968 237,138 504,927 -11.10%
-
Net Worth 391,821 275,072 256,666 255,639 250,755 335,555 300,543 4.51%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 391,821 275,072 256,666 255,639 250,755 335,555 300,543 4.51%
NOSH 340,714 335,454 333,333 331,999 343,499 335,555 337,688 0.14%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -6.36% 4.88% 3.84% -29.77% -6.13% -11.84% 0.00% -
ROE -0.77% 3.43% 3.55% -24.41% -4.51% -7.48% -0.85% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 68.72 73.40 71.26 63.13 53.76 63.19 149.52 -12.14%
EPS -0.89 2.81 2.73 -18.80 -3.29 -7.48 -0.76 2.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.82 0.77 0.77 0.73 1.00 0.89 4.36%
Adjusted Per Share Value based on latest NOSH - 331,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 9.26 9.73 9.39 8.29 7.30 8.38 19.96 -12.00%
EPS -0.12 0.37 0.36 -2.47 -0.45 -0.99 -0.10 3.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1549 0.1088 0.1015 0.1011 0.0991 0.1327 0.1188 4.51%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.19 0.27 0.40 0.42 0.38 0.42 0.67 -
P/RPS 0.28 0.37 0.56 0.67 0.71 0.66 0.45 -7.59%
P/EPS -21.37 9.59 14.63 -2.23 -11.54 -5.61 -88.41 -21.06%
EY -4.68 10.43 6.84 -44.75 -8.67 -17.81 -1.13 26.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.33 0.52 0.55 0.52 0.42 0.75 -21.90%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 30/11/05 09/11/04 19/11/03 14/11/02 30/11/01 27/11/00 -
Price 0.24 0.23 0.38 0.41 0.37 0.64 0.62 -
P/RPS 0.35 0.31 0.53 0.65 0.69 1.01 0.41 -2.60%
P/EPS -27.00 8.17 13.89 -2.18 -11.23 -8.55 -81.82 -16.86%
EY -3.70 12.24 7.20 -45.84 -8.90 -11.69 -1.22 20.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.28 0.49 0.53 0.51 0.64 0.70 -18.17%

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