[ASB] YoY TTM 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- 16.46%
YoY- -150.1%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 303,294 157,564 100,367 207,200 285,780 279,230 270,367 1.93%
PBT -38,069 3,992 -26,641 82,755 622 5,032 16,612 -
Tax -2,988 -3,059 -4,375 -13,036 -1,594 -4,445 -2,484 3.12%
NP -41,057 933 -31,016 69,719 -972 587 14,128 -
-
NP to SH -31,885 -7,107 -32,410 64,686 -5,273 -3,118 2,990 -
-
Tax Rate - 76.63% - 15.75% 256.27% 88.33% 14.95% -
Total Cost 344,351 156,631 131,383 137,481 286,752 278,643 256,239 5.04%
-
Net Worth 488,134 442,296 434,863 463,668 421,854 419,996 435,615 1.91%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 2,529 1,393 1,393 3,252 2,322 2,322 1,665 7.21%
Div Payout % 0.00% 0.00% 0.00% 5.03% 0.00% 0.00% 55.69% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 488,134 442,296 434,863 463,668 421,854 419,996 435,615 1.91%
NOSH 2,529,194 929,194 929,194 929,194 929,194 929,194 666,078 24.89%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -13.54% 0.59% -30.90% 33.65% -0.34% 0.21% 5.23% -
ROE -6.53% -1.61% -7.45% 13.95% -1.25% -0.74% 0.69% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 11.99 16.96 10.80 22.30 30.76 30.05 40.59 -18.38%
EPS -1.26 -0.76 -3.49 6.96 -0.57 -0.34 0.45 -
DPS 0.10 0.15 0.15 0.35 0.25 0.25 0.25 -14.15%
NAPS 0.193 0.476 0.468 0.499 0.454 0.452 0.654 -18.39%
Adjusted Per Share Value based on latest NOSH - 929,194
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 11.99 6.23 3.97 8.19 11.30 11.04 10.69 1.93%
EPS -1.26 -0.28 -1.28 2.56 -0.21 -0.12 0.12 -
DPS 0.10 0.06 0.06 0.13 0.09 0.09 0.07 6.12%
NAPS 0.193 0.1749 0.1719 0.1833 0.1668 0.1661 0.1722 1.91%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.14 0.10 0.155 0.135 0.145 0.18 0.155 -
P/RPS 1.17 0.59 1.43 0.61 0.47 0.60 0.38 20.60%
P/EPS -11.11 -13.07 -4.44 1.94 -25.55 -53.64 34.53 -
EY -9.00 -7.65 -22.50 51.57 -3.91 -1.86 2.90 -
DY 0.71 1.50 0.97 2.59 1.72 1.39 1.61 -12.74%
P/NAPS 0.73 0.21 0.33 0.27 0.32 0.40 0.24 20.35%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 24/08/22 25/08/21 26/08/20 28/08/19 28/08/18 28/08/17 -
Price 0.14 0.095 0.14 0.145 0.135 0.155 0.155 -
P/RPS 1.17 0.56 1.30 0.65 0.44 0.52 0.38 20.60%
P/EPS -11.11 -12.42 -4.01 2.08 -23.79 -46.19 34.53 -
EY -9.00 -8.05 -24.91 48.01 -4.20 -2.16 2.90 -
DY 0.71 1.58 1.07 2.41 1.85 1.61 1.61 -12.74%
P/NAPS 0.73 0.20 0.30 0.29 0.30 0.34 0.24 20.35%

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