[ASB] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 3.59%
YoY- 43.53%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 38,959 41,675 26,658 24,238 23,714 30,824 21,591 48.26%
PBT -6,216 23,523 -6,057 -7,397 -7,992 2,696 -13,948 -41.68%
Tax -367 -1,056 -1,293 -575 -562 -2,598 -640 -31.00%
NP -6,583 22,467 -7,350 -7,972 -8,554 98 -14,588 -41.19%
-
NP to SH -6,940 12,422 -6,808 -8,287 -8,596 -1,786 -13,741 -36.60%
-
Tax Rate - 4.49% - - - 96.36% - -
Total Cost 45,542 19,208 34,008 32,210 32,268 30,726 36,179 16.59%
-
Net Worth 447,871 453,447 426,500 434,863 436,721 448,801 446,013 0.27%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - 1,393 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 447,871 453,447 426,500 434,863 436,721 448,801 446,013 0.27%
NOSH 929,194 929,194 929,194 929,194 929,194 929,194 929,194 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -16.90% 53.91% -27.57% -32.89% -36.07% 0.32% -67.57% -
ROE -1.55% 2.74% -1.60% -1.91% -1.97% -0.40% -3.08% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.19 4.49 2.87 2.61 2.55 3.32 2.32 48.35%
EPS -0.75 1.34 -0.73 -0.89 -0.93 -0.19 -1.48 -36.46%
DPS 0.00 0.00 0.00 0.15 0.00 0.00 0.00 -
NAPS 0.482 0.488 0.459 0.468 0.47 0.483 0.48 0.27%
Adjusted Per Share Value based on latest NOSH - 929,194
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1.53 1.64 1.05 0.95 0.93 1.21 0.85 48.02%
EPS -0.27 0.49 -0.27 -0.33 -0.34 -0.07 -0.54 -37.03%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 0.1764 0.1786 0.1679 0.1712 0.172 0.1767 0.1756 0.30%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.10 0.11 0.14 0.155 0.15 0.15 0.13 -
P/RPS 2.39 2.45 4.88 5.94 5.88 4.52 5.59 -43.27%
P/EPS -13.39 8.23 -19.11 -17.38 -16.21 -78.04 -8.79 32.42%
EY -7.47 12.15 -5.23 -5.75 -6.17 -1.28 -11.38 -24.48%
DY 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.31 0.33 0.32 0.31 0.27 -15.43%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 28/02/22 24/11/21 25/08/21 28/05/21 03/03/21 25/11/20 -
Price 0.10 0.115 0.115 0.14 0.15 0.15 0.165 -
P/RPS 2.39 2.56 4.01 5.37 5.88 4.52 7.10 -51.64%
P/EPS -13.39 8.60 -15.70 -15.70 -16.21 -78.04 -11.16 12.92%
EY -7.47 11.62 -6.37 -6.37 -6.17 -1.28 -8.96 -11.42%
DY 0.00 0.00 0.00 1.07 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.25 0.30 0.32 0.31 0.34 -27.49%

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