[ASB] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 526.76%
YoY- 1631.03%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 243,102 116,285 117,240 275,517 283,583 265,923 276,775 -2.13%
PBT -43,699 2,077 -28,814 95,614 345 8,359 7,655 -
Tax -3,171 -3,486 -4,358 -14,285 -1,485 -4,609 1,084 -
NP -46,870 -1,409 -33,172 81,329 -1,140 3,750 8,739 -
-
NP to SH -36,875 -11,269 -34,299 74,944 -4,895 -664 -2,438 57.22%
-
Tax Rate - 167.84% - 14.94% 430.43% 55.14% -14.16% -
Total Cost 289,972 117,694 150,412 194,188 284,723 262,173 268,036 1.31%
-
Net Worth 391,453 453,447 448,801 481,322 421,854 432,979 450,033 -2.29%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 3,011 1,393 3,252 2,322 2,322 1,693 1,669 10.32%
Div Payout % 0.00% 0.00% 0.00% 3.10% 0.00% 0.00% 0.00% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 391,453 453,447 448,801 481,322 421,854 432,979 450,033 -2.29%
NOSH 2,529,194 929,194 929,194 929,194 929,194 677,775 667,704 24.84%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -19.28% -1.21% -28.29% 29.52% -0.40% 1.41% 3.16% -
ROE -9.42% -2.49% -7.64% 15.57% -1.16% -0.15% -0.54% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 12.11 12.51 12.62 29.65 30.52 39.25 41.45 -18.53%
EPS -3.07 -1.21 -3.69 8.07 -0.54 -0.10 -0.37 42.26%
DPS 0.15 0.15 0.35 0.25 0.25 0.25 0.25 -8.15%
NAPS 0.195 0.488 0.483 0.518 0.454 0.639 0.674 -18.66%
Adjusted Per Share Value based on latest NOSH - 929,194
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 9.61 4.60 4.64 10.89 11.21 10.51 10.94 -2.13%
EPS -1.46 -0.45 -1.36 2.96 -0.19 -0.03 -0.10 56.30%
DPS 0.12 0.06 0.13 0.09 0.09 0.07 0.07 9.39%
NAPS 0.1548 0.1793 0.1774 0.1903 0.1668 0.1712 0.1779 -2.29%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.175 0.11 0.15 0.13 0.11 0.145 0.11 -
P/RPS 1.45 0.88 1.19 0.44 0.36 0.37 0.27 32.31%
P/EPS -9.53 -9.07 -4.06 1.61 -20.88 -147.97 -30.13 -17.44%
EY -10.50 -11.03 -24.61 62.04 -4.79 -0.68 -3.32 21.14%
DY 0.86 1.36 2.33 1.92 2.27 1.72 2.27 -14.92%
P/NAPS 0.90 0.23 0.31 0.25 0.24 0.23 0.16 33.34%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 28/02/22 03/03/21 26/02/20 27/02/19 28/02/18 27/02/17 -
Price 0.16 0.115 0.15 0.22 0.13 0.125 0.12 -
P/RPS 1.32 0.92 1.19 0.74 0.43 0.32 0.29 28.71%
P/EPS -8.71 -9.48 -4.06 2.73 -24.68 -127.56 -32.86 -19.84%
EY -11.48 -10.55 -24.61 36.66 -4.05 -0.78 -3.04 24.77%
DY 0.94 1.30 2.33 1.14 1.92 2.00 2.08 -12.39%
P/NAPS 0.82 0.24 0.31 0.42 0.29 0.20 0.18 28.73%

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