[ASB] QoQ Cumulative 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- -51.21%
YoY- 18.8%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 149,423 82,663 243,102 153,580 89,231 38,959 116,285 18.24%
PBT -7,844 -3,785 -43,699 -18,896 -13,474 -6,216 2,077 -
Tax -527 -162 -3,171 -2,107 -710 -367 -3,486 -71.71%
NP -8,371 -3,947 -46,870 -21,003 -14,184 -6,583 -1,409 229.10%
-
NP to SH -7,731 -3,491 -36,875 -19,236 -12,721 -6,940 -11,269 -22.26%
-
Tax Rate - - - - - - 167.84% -
Total Cost 157,794 86,610 289,972 174,583 103,415 45,542 117,694 21.65%
-
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 2,529 - 3,011 1,393 1,393 - 1,393 48.98%
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 -1.58% -0.71% -9.42% -4.40% -2.88% -1.55% -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 5.91 3.27 12.11 16.53 9.60 4.19 12.51 -39.42%
EPS -0.31 -0.14 -3.07 -2.07 -1.37 -0.75 -1.21 -59.76%
DPS 0.10 0.00 0.15 0.15 0.15 0.00 0.15 -23.74%
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 5.91 3.27 9.61 6.07 3.53 1.54 4.60 18.23%
EPS -0.31 -0.14 -1.46 -0.76 -0.50 -0.27 -0.45 -22.05%
DPS 0.10 0.00 0.12 0.06 0.06 0.00 0.06 40.70%
NAPS 0.193 0.194 0.1548 0.173 0.1749 0.1771 0.1793 5.04%
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 2.37 4.13 1.45 0.39 1.04 2.39 0.88 93.92%
P/EPS -45.80 -97.81 -9.53 -3.14 -7.30 -13.39 -9.07 195.20%
EY -2.18 -1.02 -10.50 -31.85 -13.69 -7.47 -11.03 -66.17%
DY 0.71 0.00 0.86 2.31 1.50 0.00 1.36 -35.24%
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 2.37 3.82 1.32 1.18 0.99 2.39 0.92 88.24%
P/EPS -45.80 -90.56 -8.71 -9.42 -6.94 -13.39 -9.48 186.60%
EY -2.18 -1.10 -11.48 -10.62 -14.41 -7.47 -10.55 -65.14%
DY 0.71 0.00 0.94 0.77 1.58 0.00 1.30 -33.25%
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