[ASB] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 9.48%
YoY- -4.65%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 178,462 95,904 129,650 266,284 261,890 235,276 248,092 -5.34%
PBT -26,948 -30,778 -35,124 -9,406 -9,960 -3,306 -152 136.92%
Tax -1,420 -2,274 -2,240 -4,738 -4,520 -4,848 -5,744 -20.76%
NP -28,368 -33,052 -37,364 -14,144 -14,480 -8,154 -5,896 29.91%
-
NP to SH -25,442 -33,766 -37,544 -17,028 -16,272 -11,364 -9,198 18.47%
-
Tax Rate - - - - - - - -
Total Cost 206,830 128,956 167,014 280,428 276,370 243,430 253,988 -3.36%
-
Net Worth 442,296 434,863 463,668 421,854 419,996 437,179 434,572 0.29%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 2,787 2,787 6,504 4,645 4,645 3,342 3,332 -2.93%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 442,296 434,863 463,668 421,854 419,996 437,179 434,572 0.29%
NOSH 929,194 929,194 929,194 929,194 929,194 668,470 666,521 5.69%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -15.90% -34.46% -28.82% -5.31% -5.53% -3.47% -2.38% -
ROE -5.75% -7.76% -8.10% -4.04% -3.87% -2.60% -2.12% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 19.21 10.32 13.95 28.66 28.18 35.20 37.22 -10.43%
EPS -2.74 -3.64 -4.04 -1.84 -1.82 -1.70 -1.38 12.10%
DPS 0.30 0.30 0.70 0.50 0.50 0.50 0.50 -8.15%
NAPS 0.476 0.468 0.499 0.454 0.452 0.654 0.652 -5.10%
Adjusted Per Share Value based on latest NOSH - 929,194
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 7.03 3.78 5.11 10.49 10.31 9.26 9.77 -5.33%
EPS -1.00 -1.33 -1.48 -0.67 -0.64 -0.45 -0.36 18.55%
DPS 0.11 0.11 0.26 0.18 0.18 0.13 0.13 -2.74%
NAPS 0.1742 0.1712 0.1826 0.1661 0.1654 0.1721 0.1711 0.29%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.10 0.155 0.135 0.145 0.18 0.155 0.12 -
P/RPS 0.52 1.50 0.97 0.51 0.64 0.44 0.32 8.42%
P/EPS -3.65 -4.27 -3.34 -7.91 -10.28 -9.12 -8.70 -13.47%
EY -27.38 -23.44 -29.93 -12.64 -9.73 -10.97 -11.50 15.54%
DY 3.00 1.94 5.19 3.45 2.78 3.23 4.17 -5.33%
P/NAPS 0.21 0.33 0.27 0.32 0.40 0.24 0.18 2.60%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/08/22 25/08/21 26/08/20 28/08/19 28/08/18 28/08/17 24/08/16 -
Price 0.095 0.14 0.145 0.135 0.155 0.155 0.115 -
P/RPS 0.49 1.36 1.04 0.47 0.55 0.44 0.31 7.92%
P/EPS -3.47 -3.85 -3.59 -7.37 -8.85 -9.12 -8.33 -13.57%
EY -28.82 -25.96 -27.87 -13.57 -11.30 -10.97 -12.00 15.71%
DY 3.16 2.14 4.83 3.70 3.23 3.23 4.35 -5.18%
P/NAPS 0.20 0.30 0.29 0.30 0.34 0.24 0.18 1.77%

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