[ASB] QoQ TTM 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- 4.12%
YoY- 73.25%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 303,294 286,806 243,102 195,255 157,564 131,530 116,285 89.81%
PBT -38,069 -41,268 -43,699 4,627 3,992 3,853 2,077 -
Tax -2,988 -2,966 -3,171 -3,163 -3,059 -3,291 -3,486 -9.79%
NP -41,057 -44,234 -46,870 1,464 933 562 -1,409 852.79%
-
NP to SH -31,885 -33,426 -36,875 -6,814 -7,107 -9,613 -11,269 100.42%
-
Tax Rate - - - 68.36% 76.63% 85.41% 167.84% -
Total Cost 344,351 331,040 289,972 193,791 156,631 130,968 117,694 104.96%
-
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 1,393 1,393 1,393 1,393 1,393 1,393 48.98%
Div Payout % 0.00% 0.00% 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 -13.54% -15.42% -19.28% 0.75% 0.59% 0.43% -1.21% -
ROE -6.53% -6.81% -9.42% -1.56% -1.61% -2.15% -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 11.99 11.34 12.11 21.01 16.96 14.16 12.51 -2.79%
EPS -1.26 -1.32 -1.84 -0.73 -0.76 -1.03 -1.21 2.74%
DPS 0.10 0.06 0.07 0.15 0.15 0.15 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 11.99 11.34 9.61 7.72 6.23 5.20 4.60 89.73%
EPS -1.26 -1.32 -1.46 -0.27 -0.28 -0.38 -0.45 99.03%
DPS 0.10 0.06 0.06 0.06 0.06 0.06 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 1.17 1.19 1.45 0.31 0.59 0.71 0.88 20.97%
P/EPS -11.11 -10.21 -9.53 -8.86 -13.07 -9.67 -9.07 14.52%
EY -9.00 -9.79 -10.50 -11.28 -7.65 -10.35 -11.03 -12.71%
DY 0.71 0.41 0.40 2.31 1.50 1.50 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 1.17 1.10 1.32 0.93 0.56 0.71 0.92 17.43%
P/EPS -11.11 -9.46 -8.71 -26.59 -12.42 -9.67 -9.48 11.18%
EY -9.00 -10.57 -11.48 -3.76 -8.05 -10.35 -10.55 -10.07%
DY 0.71 0.44 0.43 0.77 1.58 1.50 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