[ASB] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 64.33%
YoY- 67.14%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 204,773 178,462 155,836 116,285 99,480 95,904 94,856 66.95%
PBT -25,194 -26,948 -24,864 2,077 -28,594 -30,778 -31,968 -14.66%
Tax -2,809 -1,420 -1,468 -3,486 -3,240 -2,274 -2,248 15.99%
NP -28,004 -28,368 -26,332 -1,409 -31,834 -33,052 -34,216 -12.49%
-
NP to SH -25,648 -25,442 -27,760 -11,269 -31,588 -33,766 -34,384 -17.73%
-
Tax Rate - - - 167.84% - - - -
Total Cost 232,777 206,830 182,168 117,694 131,314 128,956 129,072 48.10%
-
Net Worth 437,650 442,296 447,871 453,447 426,500 434,863 436,721 0.14%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 1,858 2,787 - 1,393 1,858 2,787 - -
Div Payout % 0.00% 0.00% - 0.00% 0.00% 0.00% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 437,650 442,296 447,871 453,447 426,500 434,863 436,721 0.14%
NOSH 929,194 929,194 929,194 929,194 929,194 929,194 929,194 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -13.68% -15.90% -16.90% -1.21% -32.00% -34.46% -36.07% -
ROE -5.86% -5.75% -6.20% -2.49% -7.41% -7.76% -7.87% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 22.04 19.21 16.77 12.51 10.71 10.32 10.21 66.95%
EPS -2.76 -2.74 -3.00 -1.21 -3.40 -3.64 -3.72 -18.02%
DPS 0.20 0.30 0.00 0.15 0.20 0.30 0.00 -
NAPS 0.471 0.476 0.482 0.488 0.459 0.468 0.47 0.14%
Adjusted Per Share Value based on latest NOSH - 929,194
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.10 7.06 6.16 4.60 3.93 3.79 3.75 67.01%
EPS -1.01 -1.01 -1.10 -0.45 -1.25 -1.34 -1.36 -17.97%
DPS 0.07 0.11 0.00 0.06 0.07 0.11 0.00 -
NAPS 0.173 0.1749 0.1771 0.1793 0.1686 0.1719 0.1727 0.11%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.065 0.10 0.10 0.11 0.14 0.155 0.15 -
P/RPS 0.29 0.52 0.60 0.88 1.31 1.50 1.47 -66.07%
P/EPS -2.35 -3.65 -3.35 -9.07 -4.12 -4.27 -4.05 -30.40%
EY -42.47 -27.38 -29.88 -11.03 -24.28 -23.44 -24.67 43.59%
DY 3.08 3.00 0.00 1.36 1.43 1.94 0.00 -
P/NAPS 0.14 0.21 0.21 0.23 0.31 0.33 0.32 -42.34%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 24/08/22 25/05/22 28/02/22 24/11/21 25/08/21 28/05/21 -
Price 0.195 0.095 0.10 0.115 0.115 0.14 0.15 -
P/RPS 0.88 0.49 0.60 0.92 1.07 1.36 1.47 -28.94%
P/EPS -7.06 -3.47 -3.35 -9.48 -3.38 -3.85 -4.05 44.79%
EY -14.16 -28.82 -29.88 -10.55 -29.56 -25.96 -24.67 -30.91%
DY 1.03 3.16 0.00 1.30 1.74 2.14 0.00 -
P/NAPS 0.41 0.20 0.21 0.24 0.25 0.30 0.32 17.94%

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