[ASB] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 90.53%
YoY- 49.7%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 287,566 212,781 149,423 82,663 243,102 153,580 89,231 117.71%
PBT -76,835 -11,472 -7,844 -3,785 -43,699 -18,896 -13,474 218.17%
Tax -3,790 -1,200 -527 -162 -3,171 -2,107 -710 204.50%
NP -80,625 -12,672 -8,371 -3,947 -46,870 -21,003 -14,184 217.49%
-
NP to SH -49,339 -10,376 -7,731 -3,491 -36,875 -19,236 -12,721 146.24%
-
Tax Rate - - - - - - - -
Total Cost 368,191 225,453 157,794 86,610 289,972 174,583 103,415 132.62%
-
Net Worth 427,433 472,959 488,134 490,663 391,453 437,650 442,296 -2.24%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 2,529 2,529 2,529 - 3,011 1,393 1,393 48.65%
Div Payout % 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 427,433 472,959 488,134 490,663 391,453 437,650 442,296 -2.24%
NOSH 2,529,194 2,529,194 2,529,194 2,529,194 2,529,194 929,194 929,194 94.59%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -28.04% -5.96% -5.60% -4.77% -19.28% -13.68% -15.90% -
ROE -11.54% -2.19% -1.58% -0.71% -9.42% -4.40% -2.88% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 11.37 8.41 5.91 3.27 12.11 16.53 9.60 11.90%
EPS -1.95 -0.41 -0.31 -0.14 -3.07 -2.07 -1.37 26.45%
DPS 0.10 0.10 0.10 0.00 0.15 0.15 0.15 -23.62%
NAPS 0.169 0.187 0.193 0.194 0.195 0.471 0.476 -49.76%
Adjusted Per Share Value based on latest NOSH - 2,529,194
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 11.32 8.38 5.88 3.26 9.57 6.05 3.51 117.82%
EPS -1.94 -0.41 -0.30 -0.14 -1.45 -0.76 -0.50 146.30%
DPS 0.10 0.10 0.10 0.00 0.12 0.05 0.05 58.53%
NAPS 0.1683 0.1862 0.1922 0.1932 0.1541 0.1723 0.1742 -2.26%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.14 0.14 0.14 0.135 0.175 0.065 0.10 -
P/RPS 1.23 1.66 2.37 4.13 1.45 0.39 1.04 11.80%
P/EPS -7.18 -34.13 -45.80 -97.81 -9.53 -3.14 -7.30 -1.09%
EY -13.93 -2.93 -2.18 -1.02 -10.50 -31.85 -13.69 1.16%
DY 0.71 0.71 0.71 0.00 0.86 2.31 1.50 -39.18%
P/NAPS 0.83 0.75 0.73 0.70 0.90 0.14 0.21 149.35%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 29/11/23 29/08/23 30/05/23 24/02/23 29/11/22 24/08/22 -
Price 0.11 0.14 0.14 0.125 0.16 0.195 0.095 -
P/RPS 0.97 1.66 2.37 3.82 1.32 1.18 0.99 -1.34%
P/EPS -5.64 -34.13 -45.80 -90.56 -8.71 -9.42 -6.94 -12.88%
EY -17.73 -2.93 -2.18 -1.10 -11.48 -10.62 -14.41 14.77%
DY 0.91 0.71 0.71 0.00 0.94 0.77 1.58 -30.70%
P/NAPS 0.65 0.75 0.73 0.64 0.82 0.41 0.20 118.93%

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