[ASB] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 55.77%
YoY- 67.14%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 195,255 157,564 131,530 116,285 105,434 100,367 98,150 58.11%
PBT 4,627 3,992 3,853 2,077 -18,750 -26,641 -34,195 -
Tax -3,163 -3,059 -3,291 -3,486 -5,028 -4,375 -3,900 -13.02%
NP 1,464 933 562 -1,409 -23,778 -31,016 -38,095 -
-
NP to SH -6,814 -7,107 -9,613 -11,269 -25,477 -32,410 -38,797 -68.60%
-
Tax Rate 68.36% 76.63% 85.41% 167.84% - - - -
Total Cost 193,791 156,631 130,968 117,694 129,212 131,383 136,245 26.44%
-
Net Worth 437,650 442,296 447,871 453,447 426,500 434,863 436,721 0.14%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 1,393 1,393 1,393 1,393 1,393 1,393 3,252 -43.14%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 437,650 442,296 447,871 453,447 426,500 434,863 436,721 0.14%
NOSH 929,194 929,194 929,194 929,194 929,194 929,194 929,194 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 0.75% 0.59% 0.43% -1.21% -22.55% -30.90% -38.81% -
ROE -1.56% -1.61% -2.15% -2.49% -5.97% -7.45% -8.88% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 21.01 16.96 14.16 12.51 11.35 10.80 10.56 58.12%
EPS -0.73 -0.76 -1.03 -1.21 -2.74 -3.49 -4.18 -68.72%
DPS 0.15 0.15 0.15 0.15 0.15 0.15 0.35 -43.12%
NAPS 0.471 0.476 0.482 0.488 0.459 0.468 0.47 0.14%
Adjusted Per Share Value based on latest NOSH - 929,194
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 7.69 6.20 5.18 4.58 4.15 3.95 3.86 58.26%
EPS -0.27 -0.28 -0.38 -0.44 -1.00 -1.28 -1.53 -68.50%
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.13 -47.08%
NAPS 0.1723 0.1742 0.1764 0.1786 0.1679 0.1712 0.172 0.11%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.065 0.10 0.10 0.11 0.14 0.155 0.15 -
P/RPS 0.31 0.59 0.71 0.88 1.23 1.43 1.42 -63.71%
P/EPS -8.86 -13.07 -9.67 -9.07 -5.11 -4.44 -3.59 82.52%
EY -11.28 -7.65 -10.35 -11.03 -19.58 -22.50 -27.84 -45.21%
DY 2.31 1.50 1.50 1.36 1.07 0.97 2.33 -0.57%
P/NAPS 0.14 0.21 0.21 0.23 0.31 0.33 0.32 -42.34%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 24/08/22 25/05/22 28/02/22 24/11/21 25/08/21 28/05/21 -
Price 0.195 0.095 0.10 0.115 0.115 0.14 0.15 -
P/RPS 0.93 0.56 0.71 0.92 1.01 1.30 1.42 -24.56%
P/EPS -26.59 -12.42 -9.67 -9.48 -4.19 -4.01 -3.59 279.50%
EY -3.76 -8.05 -10.35 -10.55 -23.84 -24.91 -27.84 -73.64%
DY 0.77 1.58 1.50 1.30 1.30 1.07 2.33 -52.16%
P/NAPS 0.41 0.20 0.21 0.24 0.25 0.30 0.32 17.94%

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