[ASB] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 62.13%
YoY- 49.7%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 287,566 283,708 298,846 330,652 243,102 204,773 178,462 37.32%
PBT -76,835 -15,296 -15,688 -15,140 -43,699 -25,194 -26,948 100.69%
Tax -3,790 -1,600 -1,054 -648 -3,171 -2,809 -1,420 92.06%
NP -80,625 -16,896 -16,742 -15,788 -46,870 -28,004 -28,368 100.26%
-
NP to SH -49,339 -13,834 -15,462 -13,964 -36,875 -25,648 -25,442 55.32%
-
Tax Rate - - - - - - - -
Total Cost 368,191 300,604 315,588 346,440 289,972 232,777 206,830 46.72%
-
Net Worth 427,433 472,959 488,134 490,663 391,453 437,650 442,296 -2.24%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 2,529 3,372 5,058 - 3,011 1,858 2,787 -6.25%
Div Payout % 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 427,433 472,959 488,134 490,663 391,453 437,650 442,296 -2.24%
NOSH 2,529,194 2,529,194 2,529,194 2,529,194 2,529,194 929,194 929,194 94.59%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -28.04% -5.96% -5.60% -4.77% -19.28% -13.68% -15.90% -
ROE -11.54% -2.93% -3.17% -2.85% -9.42% -5.86% -5.75% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 11.37 11.22 11.82 13.07 12.11 22.04 19.21 -29.43%
EPS -1.95 -0.55 -0.62 -0.56 -3.07 -2.76 -2.74 -20.23%
DPS 0.10 0.13 0.20 0.00 0.15 0.20 0.30 -51.82%
NAPS 0.169 0.187 0.193 0.194 0.195 0.471 0.476 -49.76%
Adjusted Per Share Value based on latest NOSH - 2,529,194
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 11.37 11.22 11.82 13.07 9.61 8.10 7.06 37.27%
EPS -1.95 -0.55 -0.62 -0.56 -1.46 -1.01 -1.01 54.86%
DPS 0.10 0.13 0.20 0.00 0.12 0.07 0.11 -6.14%
NAPS 0.169 0.187 0.193 0.194 0.1548 0.173 0.1749 -2.25%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.14 0.14 0.14 0.135 0.175 0.065 0.10 -
P/RPS 1.23 1.25 1.18 1.03 1.45 0.29 0.52 77.25%
P/EPS -7.18 -25.59 -22.90 -24.45 -9.53 -2.35 -3.65 56.80%
EY -13.93 -3.91 -4.37 -4.09 -10.50 -42.47 -27.38 -36.19%
DY 0.71 0.95 1.43 0.00 0.86 3.08 3.00 -61.63%
P/NAPS 0.83 0.75 0.73 0.70 0.90 0.14 0.21 149.35%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 29/11/23 29/08/23 30/05/23 24/02/23 29/11/22 24/08/22 -
Price 0.11 0.14 0.14 0.125 0.16 0.195 0.095 -
P/RPS 0.97 1.25 1.18 0.96 1.32 0.88 0.49 57.46%
P/EPS -5.64 -25.59 -22.90 -22.64 -8.71 -7.06 -3.47 38.11%
EY -17.73 -3.91 -4.37 -4.42 -11.48 -14.16 -28.82 -27.60%
DY 0.91 0.95 1.43 0.00 0.94 1.03 3.16 -56.29%
P/NAPS 0.65 0.75 0.73 0.64 0.82 0.41 0.20 118.93%

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