[ASB] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 669.01%
YoY- 1631.03%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 86,416 64,825 42,804 275,517 189,875 133,142 63,278 23.02%
PBT -31,510 -17,562 -2,611 95,614 -8,866 -4,703 -3,202 357.30%
Tax -1,760 -1,120 -1,020 -14,285 -2,191 -2,369 -1,404 16.21%
NP -33,270 -18,682 -3,631 81,329 -11,057 -7,072 -4,606 272.32%
-
NP to SH -32,513 -18,772 -4,098 74,944 -13,171 -8,514 -4,703 261.62%
-
Tax Rate - - - 14.94% - - - -
Total Cost 119,686 83,507 46,435 194,188 200,932 140,214 67,884 45.79%
-
Net Worth 446,013 463,668 473,889 481,322 406,987 421,854 422,783 3.62%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 3,252 3,252 - 2,322 2,322 2,322 - -
Div Payout % 0.00% 0.00% - 3.10% 0.00% 0.00% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 446,013 463,668 473,889 481,322 406,987 421,854 422,783 3.62%
NOSH 929,194 929,194 929,194 929,194 929,194 929,194 929,194 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -38.50% -28.82% -8.48% 29.52% -5.82% -5.31% -7.28% -
ROE -7.29% -4.05% -0.86% 15.57% -3.24% -2.02% -1.11% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 9.30 6.98 4.61 29.65 20.43 14.33 6.81 23.02%
EPS -3.50 -2.02 -0.44 8.07 -1.42 -0.92 -0.51 259.86%
DPS 0.35 0.35 0.00 0.25 0.25 0.25 0.00 -
NAPS 0.48 0.499 0.51 0.518 0.438 0.454 0.455 3.62%
Adjusted Per Share Value based on latest NOSH - 929,194
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.42 2.56 1.69 10.89 7.51 5.26 2.50 23.16%
EPS -1.29 -0.74 -0.16 2.96 -0.52 -0.34 -0.19 257.30%
DPS 0.13 0.13 0.00 0.09 0.09 0.09 0.00 -
NAPS 0.1763 0.1833 0.1874 0.1903 0.1609 0.1668 0.1672 3.58%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.13 0.135 0.11 0.13 0.13 0.145 0.14 -
P/RPS 1.40 1.94 2.39 0.44 0.64 1.01 2.06 -22.64%
P/EPS -3.72 -6.68 -24.94 1.61 -9.17 -15.82 -27.66 -73.65%
EY -26.92 -14.96 -4.01 62.04 -10.90 -6.32 -3.62 279.59%
DY 2.69 2.59 0.00 1.92 1.92 1.72 0.00 -
P/NAPS 0.27 0.27 0.22 0.25 0.30 0.32 0.31 -8.77%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 21/05/20 26/02/20 27/11/19 28/08/19 29/05/19 -
Price 0.165 0.145 0.12 0.22 0.13 0.135 0.15 -
P/RPS 1.77 2.08 2.60 0.74 0.64 0.94 2.20 -13.46%
P/EPS -4.72 -7.18 -27.21 2.73 -9.17 -14.73 -29.64 -70.52%
EY -21.21 -13.93 -3.68 36.66 -10.90 -6.79 -3.37 239.74%
DY 2.12 2.41 0.00 1.14 1.92 1.85 0.00 -
P/NAPS 0.34 0.29 0.24 0.42 0.30 0.30 0.33 2.00%

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