[ASB] YoY TTM 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- 109.82%
YoY- 108.96%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 230,674 247,187 227,040 219,796 204,360 199,544 393,986 -8.53%
PBT -55,887 8,086 3,947 23,417 -49,357 -13,632 -4,402 52.70%
Tax 254 -6,494 1,538 -17,290 -18,997 -14,904 4,402 -37.82%
NP -55,633 1,592 5,485 6,127 -68,354 -28,536 0 -
-
NP to SH -27,901 6,571 5,485 6,127 -68,354 -28,536 -2,559 48.88%
-
Tax Rate - 80.31% -38.97% 73.84% - - - -
Total Cost 286,307 245,595 221,555 213,669 272,714 228,080 393,986 -5.17%
-
Net Worth 358,177 567,182 273,606 250,480 239,823 328,844 361,327 -0.14%
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 358,177 567,182 273,606 250,480 239,823 328,844 361,327 -0.14%
NOSH 337,903 337,608 337,786 338,487 337,779 335,555 337,688 0.01%
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% 0.64% 2.42% 2.79% -33.45% -14.30% 0.00% -
ROE -7.79% 1.16% 2.00% 2.45% -28.50% -8.68% -0.71% -
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 68.27 73.22 67.21 64.93 60.50 59.47 116.67 -8.54%
EPS -8.26 1.95 1.62 1.81 -20.24 -8.50 -0.76 48.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.68 0.81 0.74 0.71 0.98 1.07 -0.15%
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 9.12 9.77 8.98 8.69 8.08 7.89 15.58 -8.53%
EPS -1.10 0.26 0.22 0.24 -2.70 -1.13 -0.10 49.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1416 0.2243 0.1082 0.099 0.0948 0.13 0.1429 -0.15%
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 1.03 0.36 -1.94%
P/EPS -2.66 11.30 24.02 22.65 -1.73 -7.17 -55.42 -39.70%
EY -37.53 8.85 4.16 4.41 -57.82 -13.94 -1.80 65.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.13 0.48 0.55 0.49 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 0.87 0.35 5.03%
P/EPS -3.88 9.76 21.55 27.62 -1.68 -6.11 -54.10 -35.52%
EY -25.80 10.24 4.64 3.62 -59.52 -16.35 -1.85 55.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.11 0.43 0.68 0.48 0.53 0.38 -3.86%

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