[ASB] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -257.38%
YoY- -121.36%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 98,150 255,043 281,048 270,687 277,061 266,777 276,671 -15.84%
PBT -34,195 96,205 -703 6,305 9,760 506 432 -
Tax -3,900 -13,901 -1,434 -4,692 861 -6,923 -5,231 -4.77%
NP -38,095 82,304 -2,137 1,613 10,621 -6,417 -4,799 41.19%
-
NP to SH -38,797 75,549 -5,604 -2,373 -1,072 -9,919 -7,838 30.51%
-
Tax Rate - 14.45% - 74.42% -8.82% 1,368.18% 1,210.88% -
Total Cost 136,245 172,739 283,185 269,074 266,440 273,194 281,470 -11.38%
-
Net Worth 436,721 473,889 422,783 388,070 451,623 433,473 441,808 -0.19%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 3,252 2,322 2,322 1,665 1,692 1,653 1,293 16.59%
Div Payout % 0.00% 3.07% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 436,721 473,889 422,783 388,070 451,623 433,473 441,808 -0.19%
NOSH 929,194 929,194 929,194 929,194 672,058 663,818 665,374 5.71%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -38.81% 32.27% -0.76% 0.60% 3.83% -2.41% -1.73% -
ROE -8.88% 15.94% -1.33% -0.61% -0.24% -2.29% -1.77% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 10.56 27.45 30.25 32.02 41.23 40.19 41.58 -20.40%
EPS -4.18 8.13 -0.60 -0.28 -0.16 -1.49 -1.18 23.44%
DPS 0.35 0.25 0.25 0.20 0.25 0.25 0.19 10.70%
NAPS 0.47 0.51 0.455 0.459 0.672 0.653 0.664 -5.59%
Adjusted Per Share Value based on latest NOSH - 929,194
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 3.86 10.04 11.07 10.66 10.91 10.50 10.89 -15.86%
EPS -1.53 2.97 -0.22 -0.09 -0.04 -0.39 -0.31 30.45%
DPS 0.13 0.09 0.09 0.07 0.07 0.07 0.05 17.24%
NAPS 0.172 0.1866 0.1665 0.1528 0.1778 0.1707 0.174 -0.19%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.15 0.11 0.14 0.135 0.155 0.115 0.155 -
P/RPS 1.42 0.40 0.46 0.42 0.38 0.29 0.37 25.10%
P/EPS -3.59 1.35 -23.21 -48.10 -97.17 -7.70 -13.16 -19.45%
EY -27.84 73.91 -4.31 -2.08 -1.03 -12.99 -7.60 24.13%
DY 2.33 2.27 1.79 1.46 1.61 2.17 1.25 10.92%
P/NAPS 0.32 0.22 0.31 0.29 0.23 0.18 0.23 5.65%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 21/05/20 29/05/19 30/05/18 24/05/17 24/05/16 27/05/15 -
Price 0.15 0.12 0.15 0.14 0.185 0.13 0.145 -
P/RPS 1.42 0.44 0.50 0.44 0.45 0.32 0.35 26.26%
P/EPS -3.59 1.48 -24.87 -49.88 -115.98 -8.70 -12.31 -18.55%
EY -27.84 67.75 -4.02 -2.00 -0.86 -11.49 -8.12 22.77%
DY 2.33 2.08 1.67 1.41 1.35 1.92 1.34 9.64%
P/NAPS 0.32 0.24 0.33 0.31 0.28 0.20 0.22 6.43%

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