[ASB] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 52.43%
YoY- 67.14%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 287,566 243,102 116,285 117,240 275,517 283,583 265,923 1.31%
PBT -76,835 -43,699 2,077 -28,814 95,614 345 8,359 -
Tax -3,790 -3,171 -3,486 -4,358 -14,285 -1,485 -4,609 -3.20%
NP -80,625 -46,870 -1,409 -33,172 81,329 -1,140 3,750 -
-
NP to SH -49,339 -36,875 -11,269 -34,299 74,944 -4,895 -664 104.97%
-
Tax Rate - - 167.84% - 14.94% 430.43% 55.14% -
Total Cost 368,191 289,972 117,694 150,412 194,188 284,723 262,173 5.82%
-
Net Worth 427,433 391,453 453,447 448,801 481,322 421,854 432,979 -0.21%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 2,529 3,011 1,393 3,252 2,322 2,322 1,693 6.91%
Div Payout % 0.00% 0.00% 0.00% 0.00% 3.10% 0.00% 0.00% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 427,433 391,453 453,447 448,801 481,322 421,854 432,979 -0.21%
NOSH 2,529,194 2,529,194 929,194 929,194 929,194 929,194 677,775 24.52%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -28.04% -19.28% -1.21% -28.29% 29.52% -0.40% 1.41% -
ROE -11.54% -9.42% -2.49% -7.64% 15.57% -1.16% -0.15% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.37 12.11 12.51 12.62 29.65 30.52 39.25 -18.64%
EPS -1.95 -3.07 -1.21 -3.69 8.07 -0.54 -0.10 64.02%
DPS 0.10 0.15 0.15 0.35 0.25 0.25 0.25 -14.15%
NAPS 0.169 0.195 0.488 0.483 0.518 0.454 0.639 -19.87%
Adjusted Per Share Value based on latest NOSH - 929,194
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.32 9.57 4.58 4.62 10.85 11.17 10.47 1.30%
EPS -1.94 -1.45 -0.44 -1.35 2.95 -0.19 -0.03 100.28%
DPS 0.10 0.12 0.05 0.13 0.09 0.09 0.07 6.12%
NAPS 0.1683 0.1541 0.1786 0.1767 0.1895 0.1661 0.1705 -0.21%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.14 0.175 0.11 0.15 0.13 0.11 0.145 -
P/RPS 1.23 1.45 0.88 1.19 0.44 0.36 0.37 22.15%
P/EPS -7.18 -9.53 -9.07 -4.06 1.61 -20.88 -147.97 -39.59%
EY -13.93 -10.50 -11.03 -24.61 62.04 -4.79 -0.68 65.37%
DY 0.71 0.86 1.36 2.33 1.92 2.27 1.72 -13.70%
P/NAPS 0.83 0.90 0.23 0.31 0.25 0.24 0.23 23.83%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 24/02/23 28/02/22 03/03/21 26/02/20 27/02/19 28/02/18 -
Price 0.11 0.16 0.115 0.15 0.22 0.13 0.125 -
P/RPS 0.97 1.32 0.92 1.19 0.74 0.43 0.32 20.29%
P/EPS -5.64 -8.71 -9.48 -4.06 2.73 -24.68 -127.56 -40.52%
EY -17.73 -11.48 -10.55 -24.61 36.66 -4.05 -0.78 68.26%
DY 0.91 0.94 1.30 2.33 1.14 1.92 2.00 -12.29%
P/NAPS 0.65 0.82 0.24 0.31 0.42 0.29 0.20 21.69%

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