[ASB] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -0.81%
YoY- 18.8%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 298,846 330,652 243,102 204,773 178,462 155,836 116,285 87.94%
PBT -15,688 -15,140 -43,699 -25,194 -26,948 -24,864 2,077 -
Tax -1,054 -648 -3,171 -2,809 -1,420 -1,468 -3,486 -55.05%
NP -16,742 -15,788 -46,870 -28,004 -28,368 -26,332 -1,409 423.07%
-
NP to SH -15,462 -13,964 -36,875 -25,648 -25,442 -27,760 -11,269 23.54%
-
Tax Rate - - - - - - 167.84% -
Total Cost 315,588 346,440 289,972 232,777 206,830 182,168 117,694 93.35%
-
Net Worth 488,134 490,663 391,453 437,650 442,296 447,871 453,447 5.05%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 5,058 - 3,011 1,858 2,787 - 1,393 136.79%
Div Payout % 0.00% - 0.00% 0.00% 0.00% - 0.00% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 488,134 490,663 391,453 437,650 442,296 447,871 453,447 5.05%
NOSH 2,529,194 2,529,194 2,529,194 929,194 929,194 929,194 929,194 95.30%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -5.60% -4.77% -19.28% -13.68% -15.90% -16.90% -1.21% -
ROE -3.17% -2.85% -9.42% -5.86% -5.75% -6.20% -2.49% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 11.82 13.07 12.11 22.04 19.21 16.77 12.51 -3.72%
EPS -0.62 -0.56 -3.07 -2.76 -2.74 -3.00 -1.21 -36.04%
DPS 0.20 0.00 0.15 0.20 0.30 0.00 0.15 21.20%
NAPS 0.193 0.194 0.195 0.471 0.476 0.482 0.488 -46.21%
Adjusted Per Share Value based on latest NOSH - 929,194
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 11.77 13.02 9.57 8.06 7.03 6.14 4.58 87.94%
EPS -0.61 -0.55 -1.45 -1.01 -1.00 -1.09 -0.44 24.40%
DPS 0.20 0.00 0.12 0.07 0.11 0.00 0.05 152.62%
NAPS 0.1922 0.1932 0.1541 0.1723 0.1742 0.1764 0.1786 5.02%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.14 0.135 0.175 0.065 0.10 0.10 0.11 -
P/RPS 1.18 1.03 1.45 0.29 0.52 0.60 0.88 21.66%
P/EPS -22.90 -24.45 -9.53 -2.35 -3.65 -3.35 -9.07 85.73%
EY -4.37 -4.09 -10.50 -42.47 -27.38 -29.88 -11.03 -46.14%
DY 1.43 0.00 0.86 3.08 3.00 0.00 1.36 3.41%
P/NAPS 0.73 0.70 0.90 0.14 0.21 0.21 0.23 116.42%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 24/02/23 29/11/22 24/08/22 25/05/22 28/02/22 -
Price 0.14 0.125 0.16 0.195 0.095 0.10 0.115 -
P/RPS 1.18 0.96 1.32 0.88 0.49 0.60 0.92 18.10%
P/EPS -22.90 -22.64 -8.71 -7.06 -3.47 -3.35 -9.48 80.32%
EY -4.37 -4.42 -11.48 -14.16 -28.82 -29.88 -10.55 -44.52%
DY 1.43 0.00 0.94 1.03 3.16 0.00 1.30 6.57%
P/NAPS 0.73 0.64 0.82 0.41 0.20 0.21 0.24 110.35%

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