[ASB] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -13.11%
YoY- -151.35%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 272,102 286,806 131,530 98,150 255,043 281,048 270,687 0.08%
PBT -81,069 -41,268 3,853 -34,195 96,205 -703 6,305 -
Tax -3,599 -2,966 -3,291 -3,900 -13,901 -1,434 -4,692 -4.31%
NP -84,668 -44,234 562 -38,095 82,304 -2,137 1,613 -
-
NP to SH -53,738 -33,426 -9,613 -38,797 75,549 -5,604 -2,373 68.12%
-
Tax Rate - - 85.41% - 14.45% - 74.42% -
Total Cost 356,770 331,040 130,968 136,245 172,739 283,185 269,074 4.80%
-
Net Worth 412,258 490,663 447,871 436,721 473,889 422,783 388,070 1.01%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 2,529 1,393 1,393 3,252 2,322 2,322 1,665 7.20%
Div Payout % 0.00% 0.00% 0.00% 0.00% 3.07% 0.00% 0.00% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 412,258 490,663 447,871 436,721 473,889 422,783 388,070 1.01%
NOSH 2,529,194 2,529,194 929,194 929,194 929,194 929,194 929,194 18.14%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -31.12% -15.42% 0.43% -38.81% 32.27% -0.76% 0.60% -
ROE -13.04% -6.81% -2.15% -8.88% 15.94% -1.33% -0.61% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 10.76 11.34 14.16 10.56 27.45 30.25 32.02 -16.60%
EPS -2.12 -1.32 -1.03 -4.18 8.13 -0.60 -0.28 40.08%
DPS 0.10 0.06 0.15 0.35 0.25 0.25 0.20 -10.90%
NAPS 0.163 0.194 0.482 0.47 0.51 0.455 0.459 -15.83%
Adjusted Per Share Value based on latest NOSH - 929,194
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 10.71 11.29 5.18 3.86 10.04 11.07 10.66 0.07%
EPS -2.12 -1.32 -0.38 -1.53 2.97 -0.22 -0.09 69.22%
DPS 0.10 0.05 0.05 0.13 0.09 0.09 0.07 6.11%
NAPS 0.1623 0.1932 0.1764 0.172 0.1866 0.1665 0.1528 1.00%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.11 0.135 0.10 0.15 0.11 0.14 0.135 -
P/RPS 1.02 1.19 0.71 1.42 0.40 0.46 0.42 15.92%
P/EPS -5.18 -10.21 -9.67 -3.59 1.35 -23.21 -48.10 -31.00%
EY -19.32 -9.79 -10.35 -27.84 73.91 -4.31 -2.08 44.93%
DY 0.91 0.41 1.50 2.33 2.27 1.79 1.46 -7.57%
P/NAPS 0.67 0.70 0.21 0.32 0.22 0.31 0.29 14.96%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 30/05/23 25/05/22 28/05/21 21/05/20 29/05/19 30/05/18 -
Price 0.11 0.125 0.10 0.15 0.12 0.15 0.14 -
P/RPS 1.02 1.10 0.71 1.42 0.44 0.50 0.44 15.02%
P/EPS -5.18 -9.46 -9.67 -3.59 1.48 -24.87 -49.88 -31.41%
EY -19.32 -10.57 -10.35 -27.84 67.75 -4.02 -2.00 45.88%
DY 0.91 0.44 1.50 2.33 2.08 1.67 1.41 -7.03%
P/NAPS 0.67 0.64 0.21 0.32 0.24 0.33 0.31 13.69%

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