[ASB] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -162.98%
YoY- -17.75%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 85,642 56,733 69,864 63,278 87,243 65,395 65,132 19.96%
PBT 104,480 -4,163 -1,501 -3,202 6,600 -1,275 -2,826 -
Tax -12,094 178 -965 -1,404 2,120 -1,345 -805 505.86%
NP 92,386 -3,985 -2,466 -4,606 8,720 -2,620 -3,631 -
-
NP to SH 88,115 -4,657 -3,811 -4,703 7,468 -4,227 -4,142 -
-
Tax Rate 11.58% - - - -32.12% - - -
Total Cost -6,744 60,718 72,330 67,884 78,523 68,015 68,763 -
-
Net Worth 481,322 406,987 421,854 422,783 421,854 415,350 419,996 9.48%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 2,322 - - - 2,322 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 481,322 406,987 421,854 422,783 421,854 415,350 419,996 9.48%
NOSH 929,194 929,194 929,194 929,194 929,194 929,194 929,194 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 107.87% -7.02% -3.53% -7.28% 10.00% -4.01% -5.57% -
ROE 18.31% -1.14% -0.90% -1.11% 1.77% -1.02% -0.99% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 9.22 6.11 7.52 6.81 9.39 7.04 7.01 19.98%
EPS 9.48 -0.50 -0.41 -0.51 0.80 -0.45 -0.45 -
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.25 -
NAPS 0.518 0.438 0.454 0.455 0.454 0.447 0.452 9.48%
Adjusted Per Share Value based on latest NOSH - 929,194
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.37 2.23 2.75 2.49 3.44 2.58 2.56 20.05%
EPS 3.47 -0.18 -0.15 -0.19 0.29 -0.17 -0.16 -
DPS 0.00 0.00 0.09 0.00 0.00 0.00 0.09 -
NAPS 0.1895 0.1603 0.1661 0.1665 0.1661 0.1636 0.1654 9.46%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.13 0.13 0.145 0.14 0.11 0.15 0.18 -
P/RPS 1.41 2.13 1.93 2.06 1.17 2.13 2.57 -32.90%
P/EPS 1.37 -25.94 -35.35 -27.66 13.69 -32.97 -40.38 -
EY 72.95 -3.86 -2.83 -3.62 7.31 -3.03 -2.48 -
DY 0.00 0.00 1.72 0.00 0.00 0.00 1.39 -
P/NAPS 0.25 0.30 0.32 0.31 0.24 0.34 0.40 -26.83%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 28/08/19 29/05/19 27/02/19 28/11/18 28/08/18 -
Price 0.22 0.13 0.135 0.15 0.13 0.125 0.155 -
P/RPS 2.39 2.13 1.80 2.20 1.38 1.78 2.21 5.34%
P/EPS 2.32 -25.94 -32.92 -29.64 16.18 -27.48 -34.77 -
EY 43.10 -3.86 -3.04 -3.37 6.18 -3.64 -2.88 -
DY 0.00 0.00 1.85 0.00 0.00 0.00 1.61 -
P/NAPS 0.42 0.30 0.30 0.33 0.29 0.28 0.34 15.08%

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