[ASB] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 1.8%
YoY- 10.06%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 247,212 298,846 178,462 95,904 129,650 266,284 261,890 -0.95%
PBT -42,364 -15,688 -26,948 -30,778 -35,124 -9,406 -9,960 27.26%
Tax 114 -1,054 -1,420 -2,274 -2,240 -4,738 -4,520 -
NP -42,250 -16,742 -28,368 -33,052 -37,364 -14,144 -14,480 19.51%
-
NP to SH -30,002 -15,462 -25,442 -33,766 -37,544 -17,028 -16,272 10.72%
-
Tax Rate - - - - - - - -
Total Cost 289,462 315,588 206,830 128,956 167,014 280,428 276,370 0.77%
-
Net Worth 404,671 488,134 442,296 434,863 463,668 421,854 419,996 -0.61%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 2,529 5,058 2,787 2,787 6,504 4,645 4,645 -9.62%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 404,671 488,134 442,296 434,863 463,668 421,854 419,996 -0.61%
NOSH 2,529,194 2,529,194 929,194 929,194 929,194 929,194 929,194 18.14%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -17.09% -5.60% -15.90% -34.46% -28.82% -5.31% -5.53% -
ROE -7.41% -3.17% -5.75% -7.76% -8.10% -4.04% -3.87% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 9.77 11.82 19.21 10.32 13.95 28.66 28.18 -16.17%
EPS -1.18 -0.62 -2.74 -3.64 -4.04 -1.84 -1.82 -6.96%
DPS 0.10 0.20 0.30 0.30 0.70 0.50 0.50 -23.50%
NAPS 0.16 0.193 0.476 0.468 0.499 0.454 0.452 -15.88%
Adjusted Per Share Value based on latest NOSH - 929,194
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 9.77 11.82 7.06 3.79 5.13 10.53 10.35 -0.95%
EPS -1.18 -0.62 -1.01 -1.34 -1.48 -0.67 -0.64 10.72%
DPS 0.10 0.20 0.11 0.11 0.26 0.18 0.18 -9.32%
NAPS 0.16 0.193 0.1749 0.1719 0.1833 0.1668 0.1661 -0.62%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.115 0.14 0.10 0.155 0.135 0.145 0.18 -
P/RPS 1.18 1.18 0.52 1.50 0.97 0.51 0.64 10.72%
P/EPS -9.69 -22.90 -3.65 -4.27 -3.34 -7.91 -10.28 -0.97%
EY -10.32 -4.37 -27.38 -23.44 -29.93 -12.64 -9.73 0.98%
DY 0.87 1.43 3.00 1.94 5.19 3.45 2.78 -17.58%
P/NAPS 0.72 0.73 0.21 0.33 0.27 0.32 0.40 10.28%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 29/08/23 24/08/22 25/08/21 26/08/20 28/08/19 28/08/18 -
Price 0.10 0.14 0.095 0.14 0.145 0.135 0.155 -
P/RPS 1.02 1.18 0.49 1.36 1.04 0.47 0.55 10.83%
P/EPS -8.43 -22.90 -3.47 -3.85 -3.59 -7.37 -8.85 -0.80%
EY -11.86 -4.37 -28.82 -25.96 -27.87 -13.57 -11.30 0.80%
DY 1.00 1.43 3.16 2.14 4.83 3.70 3.23 -17.73%
P/NAPS 0.63 0.73 0.20 0.30 0.29 0.30 0.34 10.81%

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