[ASB] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
03-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -161.69%
YoY- -145.77%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 105,434 100,367 98,150 117,240 172,058 207,200 255,043 -44.47%
PBT -18,750 -26,641 -34,195 -28,814 72,970 82,755 96,205 -
Tax -5,028 -4,375 -3,900 -4,358 -13,854 -13,036 -13,901 -49.20%
NP -23,778 -31,016 -38,095 -33,172 59,116 69,719 82,304 -
-
NP to SH -25,477 -32,410 -38,797 -34,299 55,602 64,686 75,549 -
-
Tax Rate - - - - 18.99% 15.75% 14.45% -
Total Cost 129,212 131,383 136,245 150,412 112,942 137,481 172,739 -17.58%
-
Net Worth 426,500 434,863 436,721 448,801 446,013 463,668 473,889 -6.77%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 1,393 1,393 3,252 3,252 3,252 3,252 2,322 -28.84%
Div Payout % 0.00% 0.00% 0.00% 0.00% 5.85% 5.03% 3.07% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 426,500 434,863 436,721 448,801 446,013 463,668 473,889 -6.77%
NOSH 929,194 929,194 929,194 929,194 929,194 929,194 929,194 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -22.55% -30.90% -38.81% -28.29% 34.36% 33.65% 32.27% -
ROE -5.97% -7.45% -8.88% -7.64% 12.47% 13.95% 15.94% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 11.35 10.80 10.56 12.62 18.52 22.30 27.45 -44.46%
EPS -2.74 -3.49 -4.18 -3.69 5.98 6.96 8.13 -
DPS 0.15 0.15 0.35 0.35 0.35 0.35 0.25 -28.84%
NAPS 0.459 0.468 0.47 0.483 0.48 0.499 0.51 -6.77%
Adjusted Per Share Value based on latest NOSH - 929,194
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.15 3.95 3.86 4.62 6.78 8.16 10.04 -44.48%
EPS -1.00 -1.28 -1.53 -1.35 2.19 2.55 2.97 -
DPS 0.05 0.05 0.13 0.13 0.13 0.13 0.09 -32.39%
NAPS 0.1679 0.1712 0.172 0.1767 0.1756 0.1826 0.1866 -6.79%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.14 0.155 0.15 0.15 0.13 0.135 0.11 -
P/RPS 1.23 1.43 1.42 1.19 0.70 0.61 0.40 111.31%
P/EPS -5.11 -4.44 -3.59 -4.06 2.17 1.94 1.35 -
EY -19.58 -22.50 -27.84 -24.61 46.03 51.57 73.91 -
DY 1.07 0.97 2.33 2.33 2.69 2.59 2.27 -39.40%
P/NAPS 0.31 0.33 0.32 0.31 0.27 0.27 0.22 25.66%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 25/08/21 28/05/21 03/03/21 25/11/20 26/08/20 21/05/20 -
Price 0.115 0.14 0.15 0.15 0.165 0.145 0.12 -
P/RPS 1.01 1.30 1.42 1.19 0.89 0.65 0.44 73.92%
P/EPS -4.19 -4.01 -3.59 -4.06 2.76 2.08 1.48 -
EY -23.84 -24.91 -27.84 -24.61 36.27 48.01 67.75 -
DY 1.30 1.07 2.33 2.33 2.12 2.41 2.08 -26.87%
P/NAPS 0.25 0.30 0.32 0.31 0.34 0.29 0.24 2.75%

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