[ASB] QoQ Quarter 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- -381.3%
YoY- -109.76%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 41,675 26,658 24,238 23,714 30,824 21,591 22,021 52.82%
PBT 23,523 -6,057 -7,397 -7,992 2,696 -13,948 -14,951 -
Tax -1,056 -1,293 -575 -562 -2,598 -640 -100 379.26%
NP 22,467 -7,350 -7,972 -8,554 98 -14,588 -15,051 -
-
NP to SH 12,422 -6,808 -8,287 -8,596 -1,786 -13,741 -14,674 -
-
Tax Rate 4.49% - - - 96.36% - - -
Total Cost 19,208 34,008 32,210 32,268 30,726 36,179 37,072 -35.41%
-
Net Worth 453,447 426,500 434,863 436,721 448,801 446,013 463,668 -1.47%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 1,393 - - - 3,252 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 453,447 426,500 434,863 436,721 448,801 446,013 463,668 -1.47%
NOSH 929,194 929,194 929,194 929,194 929,194 929,194 929,194 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 53.91% -27.57% -32.89% -36.07% 0.32% -67.57% -68.35% -
ROE 2.74% -1.60% -1.91% -1.97% -0.40% -3.08% -3.16% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.49 2.87 2.61 2.55 3.32 2.32 2.37 52.93%
EPS 1.34 -0.73 -0.89 -0.93 -0.19 -1.48 -1.58 -
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.35 -
NAPS 0.488 0.459 0.468 0.47 0.483 0.48 0.499 -1.47%
Adjusted Per Share Value based on latest NOSH - 929,194
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.65 1.05 0.96 0.94 1.22 0.85 0.87 53.03%
EPS 0.49 -0.27 -0.33 -0.34 -0.07 -0.54 -0.58 -
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.13 -
NAPS 0.1793 0.1686 0.1719 0.1727 0.1774 0.1763 0.1833 -1.45%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.11 0.14 0.155 0.15 0.15 0.13 0.135 -
P/RPS 2.45 4.88 5.94 5.88 4.52 5.59 5.70 -42.95%
P/EPS 8.23 -19.11 -17.38 -16.21 -78.04 -8.79 -8.55 -
EY 12.15 -5.23 -5.75 -6.17 -1.28 -11.38 -11.70 -
DY 0.00 0.00 0.97 0.00 0.00 0.00 2.59 -
P/NAPS 0.23 0.31 0.33 0.32 0.31 0.27 0.27 -10.11%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 24/11/21 25/08/21 28/05/21 03/03/21 25/11/20 26/08/20 -
Price 0.115 0.115 0.14 0.15 0.15 0.165 0.145 -
P/RPS 2.56 4.01 5.37 5.88 4.52 7.10 6.12 -43.97%
P/EPS 8.60 -15.70 -15.70 -16.21 -78.04 -11.16 -9.18 -
EY 11.62 -6.37 -6.37 -6.17 -1.28 -8.96 -10.89 -
DY 0.00 0.00 1.07 0.00 0.00 0.00 2.41 -
P/NAPS 0.24 0.25 0.30 0.32 0.31 0.34 0.29 -11.82%

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