[ASB] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 6.45%
YoY- 27.13%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 283,708 204,773 99,480 115,221 253,166 261,786 235,986 3.11%
PBT -15,296 -25,194 -28,594 -42,013 -11,821 -8,340 257 -
Tax -1,600 -2,809 -3,240 -2,346 -2,921 -4,806 -5,010 -17.31%
NP -16,896 -28,004 -31,834 -44,360 -14,742 -13,146 -4,753 23.52%
-
NP to SH -13,834 -25,648 -31,588 -43,350 -17,561 -16,484 -8,313 8.85%
-
Tax Rate - - - - - - 1,949.42% -
Total Cost 300,604 232,777 131,314 159,581 267,909 274,933 240,739 3.76%
-
Net Worth 472,959 437,650 426,500 446,013 406,987 415,350 433,768 1.45%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 3,372 1,858 1,858 4,336 3,097 3,097 2,234 7.09%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 472,959 437,650 426,500 446,013 406,987 415,350 433,768 1.45%
NOSH 2,529,194 929,194 929,194 929,194 929,194 929,194 670,430 24.75%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -5.96% -13.68% -32.00% -38.50% -5.82% -5.02% -2.01% -
ROE -2.93% -5.86% -7.41% -9.72% -4.31% -3.97% -1.92% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.22 22.04 10.71 12.40 27.25 28.17 35.20 -17.34%
EPS -0.55 -2.76 -3.40 -4.67 -1.89 -1.81 -1.24 -12.66%
DPS 0.13 0.20 0.20 0.47 0.33 0.33 0.33 -14.37%
NAPS 0.187 0.471 0.459 0.48 0.438 0.447 0.647 -18.68%
Adjusted Per Share Value based on latest NOSH - 929,194
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.22 8.10 3.93 4.56 10.01 10.35 9.33 3.12%
EPS -0.55 -1.01 -1.25 -1.71 -0.69 -0.65 -0.33 8.88%
DPS 0.13 0.07 0.07 0.17 0.12 0.12 0.09 6.31%
NAPS 0.187 0.173 0.1686 0.1763 0.1609 0.1642 0.1715 1.45%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.14 0.065 0.14 0.13 0.13 0.15 0.145 -
P/RPS 1.25 0.29 1.31 1.05 0.48 0.53 0.41 20.40%
P/EPS -25.59 -2.35 -4.12 -2.79 -6.88 -8.46 -11.69 13.94%
EY -3.91 -42.47 -24.28 -35.89 -14.54 -11.83 -8.55 -12.22%
DY 0.95 3.08 1.43 3.59 2.56 2.22 2.30 -13.69%
P/NAPS 0.75 0.14 0.31 0.27 0.30 0.34 0.22 22.66%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 24/11/21 25/11/20 27/11/19 28/11/18 22/11/17 -
Price 0.14 0.195 0.115 0.165 0.13 0.125 0.14 -
P/RPS 1.25 0.88 1.07 1.33 0.48 0.44 0.40 20.90%
P/EPS -25.59 -7.06 -3.38 -3.54 -6.88 -7.05 -11.29 14.60%
EY -3.91 -14.16 -29.56 -28.28 -14.54 -14.19 -8.86 -12.73%
DY 0.95 1.03 1.74 2.83 2.56 2.67 2.38 -14.18%
P/NAPS 0.75 0.41 0.25 0.34 0.30 0.28 0.22 22.66%

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