[ASB] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[ASB] ADVANCE SYNERGY BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 276.67%
YoY- 34.05%
Quarter Report
Latest QR
Upcoming QR
ASB's Result
ASB's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 41,675 30,824 85,642 87,243 88,933 90,655 76,548 -9.62%
PBT 23,523 2,696 104,480 6,600 8,166 5,793 -6,752 -
Tax -1,056 -2,598 -12,094 2,120 -851 5,013 -2,913 -15.54%
NP 22,467 98 92,386 8,720 7,315 10,806 -9,665 -
-
NP to SH 12,422 -1,786 88,115 7,468 5,571 2,068 -10,461 -
-
Tax Rate 4.49% 96.36% 11.58% -32.12% 10.42% -86.54% - -
Total Cost 19,208 30,726 -6,744 78,523 81,618 79,849 86,213 -22.12%
-
Net Worth 453,447 448,801 481,322 421,854 432,979 448,236 438,964 0.54%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 453,447 448,801 481,322 421,854 432,979 448,236 438,964 0.54%
NOSH 929,194 929,194 929,194 929,194 677,775 665,038 662,088 5.80%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 53.91% 0.32% 107.87% 10.00% 8.23% 11.92% -12.63% -
ROE 2.74% -0.40% 18.31% 1.77% 1.29% 0.46% -2.38% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 4.49 3.32 9.22 9.39 13.12 13.63 11.56 -14.56%
EPS 1.34 -0.19 9.48 0.80 0.82 0.31 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.488 0.483 0.518 0.454 0.639 0.674 0.663 -4.97%
Adjusted Per Share Value based on latest NOSH - 929,194
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 1.65 1.22 3.39 3.45 3.52 3.58 3.03 -9.62%
EPS 0.49 -0.07 3.48 0.30 0.22 0.08 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1793 0.1774 0.1903 0.1668 0.1712 0.1772 0.1736 0.53%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.11 0.15 0.13 0.11 0.145 0.11 0.125 -
P/RPS 2.45 4.52 1.41 1.17 1.10 0.81 1.08 14.61%
P/EPS 8.23 -78.04 1.37 13.69 17.64 35.37 -7.91 -
EY 12.15 -1.28 72.95 7.31 5.67 2.83 -12.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.31 0.25 0.24 0.23 0.16 0.19 3.23%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 03/03/21 26/02/20 27/02/19 28/02/18 27/02/17 24/02/16 -
Price 0.115 0.15 0.22 0.13 0.125 0.12 0.115 -
P/RPS 2.56 4.52 2.39 1.38 0.95 0.88 0.99 17.13%
P/EPS 8.60 -78.04 2.32 16.18 15.20 38.59 -7.28 -
EY 11.62 -1.28 43.10 6.18 6.58 2.59 -13.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.42 0.29 0.20 0.18 0.17 5.91%

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