[ASB] YoY 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- 282.46%
YoY- 795.52%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 74,785 89,522 41,675 30,824 85,642 87,243 88,933 -2.84%
PBT -65,363 -24,803 23,523 2,696 104,480 6,600 8,166 -
Tax -2,590 -1,064 -1,056 -2,598 -12,094 2,120 -851 20.37%
NP -67,953 -25,867 22,467 98 92,386 8,720 7,315 -
-
NP to SH -38,963 -17,639 12,422 -1,786 88,115 7,468 5,571 -
-
Tax Rate - - 4.49% 96.36% 11.58% -32.12% 10.42% -
Total Cost 142,738 115,389 19,208 30,726 -6,744 78,523 81,618 9.75%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 -90.86% -28.89% 53.91% 0.32% 107.87% 10.00% 8.23% -
ROE -9.12% -4.51% 2.74% -0.40% 18.31% 1.77% 1.29% -
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 2.96 4.46 4.49 3.32 9.22 9.39 13.12 -21.96%
EPS -1.54 -0.88 1.34 -0.19 9.48 0.80 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 2.96 3.54 1.65 1.22 3.39 3.45 3.52 -2.84%
EPS -1.54 -0.70 0.49 -0.07 3.48 0.30 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.169 0.1548 0.1793 0.1774 0.1903 0.1668 0.1712 -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 4.73 3.92 2.45 4.52 1.41 1.17 1.10 27.50%
P/EPS -9.09 -19.92 8.23 -78.04 1.37 13.69 17.64 -
EY -11.00 -5.02 12.15 -1.28 72.95 7.31 5.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 3.72 3.59 2.56 4.52 2.39 1.38 0.95 25.53%
P/EPS -7.14 -18.21 8.60 -78.04 2.32 16.18 15.20 -
EY -14.00 -5.49 11.62 -1.28 43.10 6.18 6.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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