[ASB] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 14.7%
YoY- 75.22%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 243,102 195,255 157,564 131,530 116,285 105,434 100,367 80.06%
PBT -43,699 4,627 3,992 3,853 2,077 -18,750 -26,641 38.95%
Tax -3,171 -3,163 -3,059 -3,291 -3,486 -5,028 -4,375 -19.26%
NP -46,870 1,464 933 562 -1,409 -23,778 -31,016 31.58%
-
NP to SH -36,875 -6,814 -7,107 -9,613 -11,269 -25,477 -32,410 8.95%
-
Tax Rate - 68.36% 76.63% 85.41% 167.84% - - -
Total Cost 289,972 193,791 156,631 130,968 117,694 129,212 131,383 69.27%
-
Net Worth 391,453 437,650 442,296 447,871 453,447 426,500 434,863 -6.75%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 1,393 1,393 1,393 1,393 1,393 1,393 1,393 0.00%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 391,453 437,650 442,296 447,871 453,447 426,500 434,863 -6.75%
NOSH 2,529,194 929,194 929,194 929,194 929,194 929,194 929,194 94.59%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -19.28% 0.75% 0.59% 0.43% -1.21% -22.55% -30.90% -
ROE -9.42% -1.56% -1.61% -2.15% -2.49% -5.97% -7.45% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 12.11 21.01 16.96 14.16 12.51 11.35 10.80 7.90%
EPS -1.84 -0.73 -0.76 -1.03 -1.21 -2.74 -3.49 -34.66%
DPS 0.07 0.15 0.15 0.15 0.15 0.15 0.15 -39.75%
NAPS 0.195 0.471 0.476 0.482 0.488 0.459 0.468 -44.12%
Adjusted Per Share Value based on latest NOSH - 929,194
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 9.61 7.72 6.23 5.20 4.60 4.17 3.97 79.99%
EPS -1.46 -0.27 -0.28 -0.38 -0.45 -1.01 -1.28 9.14%
DPS 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.00%
NAPS 0.1548 0.173 0.1749 0.1771 0.1793 0.1686 0.1719 -6.72%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.175 0.065 0.10 0.10 0.11 0.14 0.155 -
P/RPS 1.45 0.31 0.59 0.71 0.88 1.23 1.43 0.92%
P/EPS -9.53 -8.86 -13.07 -9.67 -9.07 -5.11 -4.44 66.16%
EY -10.50 -11.28 -7.65 -10.35 -11.03 -19.58 -22.50 -39.75%
DY 0.40 2.31 1.50 1.50 1.36 1.07 0.97 -44.50%
P/NAPS 0.90 0.14 0.21 0.21 0.23 0.31 0.33 94.84%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 29/11/22 24/08/22 25/05/22 28/02/22 24/11/21 25/08/21 -
Price 0.16 0.195 0.095 0.10 0.115 0.115 0.14 -
P/RPS 1.32 0.93 0.56 0.71 0.92 1.01 1.30 1.02%
P/EPS -8.71 -26.59 -12.42 -9.67 -9.48 -4.19 -4.01 67.48%
EY -11.48 -3.76 -8.05 -10.35 -10.55 -23.84 -24.91 -40.25%
DY 0.43 0.77 1.58 1.50 1.30 1.30 1.07 -45.45%
P/NAPS 0.82 0.41 0.20 0.21 0.24 0.25 0.30 95.13%

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