Highlights

[ASB] YoY Quarter Result on 2020-06-30 [#2]

Stock [ASB]: ADVANCE SYNERGY BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -258.08%    YoY -     -285.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 22,021 69,864 65,132 56,589 63,283 64,959 72,804 -18.05%
  YoY % -68.48% 7.27% 15.10% -10.58% -2.58% -10.78% -
  Horiz. % 30.25% 95.96% 89.46% 77.73% 86.92% 89.22% 100.00%
PBT -14,951 -1,501 -2,826 -1,553 2,129 -2,493 -3,772 25.77%
  YoY % -896.07% 46.89% -81.97% -172.95% 185.40% 33.91% -
  Horiz. % 396.37% 39.79% 74.92% 41.17% -56.44% 66.09% 100.00%
Tax -100 -965 -805 -1,052 -1,723 -1,532 -1,219 -34.06%
  YoY % 89.64% -19.88% 23.48% 38.94% -12.47% -25.68% -
  Horiz. % 8.20% 79.16% 66.04% 86.30% 141.35% 125.68% 100.00%
NP -15,051 -2,466 -3,631 -2,605 406 -4,025 -4,991 20.18%
  YoY % -510.34% 32.08% -39.39% -741.63% 110.09% 19.35% -
  Horiz. % 301.56% 49.41% 72.75% 52.19% -8.13% 80.65% 100.00%
NP to SH -14,674 -3,811 -4,142 -3,397 -948 -5,027 -5,172 18.96%
  YoY % -285.04% 7.99% -21.93% -258.33% 81.14% 2.80% -
  Horiz. % 283.72% 73.69% 80.09% 65.68% 18.33% 97.20% 100.00%
Tax Rate - % - % - % - % 80.93 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 37,072 72,330 68,763 59,194 62,877 68,984 77,795 -11.61%
  YoY % -48.75% 5.19% 16.17% -5.86% -8.85% -11.33% -
  Horiz. % 47.65% 92.98% 88.39% 76.09% 80.82% 88.67% 100.00%
Net Worth 463,668 421,854 419,996 435,615 441,497 434,570 423,586 1.52%
  YoY % 9.91% 0.44% -3.59% -1.33% 1.59% 2.59% -
  Horiz. % 109.46% 99.59% 99.15% 102.84% 104.23% 102.59% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 3,252 2,322 2,322 1,665 1,692 1,653 1,293 16.60%
  YoY % 40.00% 0.00% 39.50% -1.63% 2.37% 27.89% -
  Horiz. % 251.52% 179.66% 179.66% 128.79% 130.92% 127.89% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 463,668 421,854 419,996 435,615 441,497 434,570 423,586 1.52%
  YoY % 9.91% 0.44% -3.59% -1.33% 1.59% 2.59% -
  Horiz. % 109.46% 99.59% 99.15% 102.84% 104.23% 102.59% 100.00%
NOSH 929,194 929,194 929,194 666,078 677,142 661,447 517,200 10.25%
  YoY % 0.00% 0.00% 39.50% -1.63% 2.37% 27.89% -
  Horiz. % 179.66% 179.66% 179.66% 128.79% 130.92% 127.89% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/03/14 CAGR
NP Margin -68.35 % -3.53 % -5.57 % -4.60 % 0.64 % -6.20 % -6.86 % 46.64%
  YoY % -1,836.26% 36.62% -21.09% -818.75% 110.32% 9.62% -
  Horiz. % 996.36% 51.46% 81.20% 67.06% -9.33% 90.38% 100.00%
ROE -3.16 % -0.90 % -0.99 % -0.78 % -0.21 % -1.16 % -1.22 % 17.17%
  YoY % -251.11% 9.09% -26.92% -271.43% 81.90% 4.92% -
  Horiz. % 259.02% 73.77% 81.15% 63.93% 17.21% 95.08% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.37 7.52 7.01 8.50 9.35 9.82 14.08 -25.67%
  YoY % -68.48% 7.28% -17.53% -9.09% -4.79% -30.26% -
  Horiz. % 16.83% 53.41% 49.79% 60.37% 66.41% 69.74% 100.00%
EPS -1.58 -0.41 -0.45 -0.51 -0.14 -0.76 -1.00 7.91%
  YoY % -285.37% 8.89% 11.76% -264.29% 81.58% 24.00% -
  Horiz. % 158.00% 41.00% 45.00% 51.00% 14.00% 76.00% 100.00%
DPS 0.35 0.25 0.25 0.25 0.25 0.25 0.25 5.76%
  YoY % 40.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.4990 0.4540 0.4520 0.6540 0.6520 0.6570 0.8190 -7.92%
  YoY % 9.91% 0.44% -30.89% 0.31% -0.76% -19.78% -
  Horiz. % 60.93% 55.43% 55.19% 79.85% 79.61% 80.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 929,194
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.37 7.52 7.01 6.09 6.81 6.99 7.84 -18.06%
  YoY % -68.48% 7.28% 15.11% -10.57% -2.58% -10.84% -
  Horiz. % 30.23% 95.92% 89.41% 77.68% 86.86% 89.16% 100.00%
EPS -1.58 -0.41 -0.45 -0.37 -0.10 -0.54 -0.56 18.85%
  YoY % -285.37% 8.89% -21.62% -270.00% 81.48% 3.57% -
  Horiz. % 282.14% 73.21% 80.36% 66.07% 17.86% 96.43% 100.00%
DPS 0.35 0.25 0.25 0.18 0.18 0.18 0.14 16.48%
  YoY % 40.00% 0.00% 38.89% 0.00% 0.00% 28.57% -
  Horiz. % 250.00% 178.57% 178.57% 128.57% 128.57% 128.57% 100.00%
NAPS 0.4990 0.4540 0.4520 0.4688 0.4751 0.4677 0.4559 1.52%
  YoY % 9.91% 0.44% -3.58% -1.33% 1.58% 2.59% -
  Horiz. % 109.45% 99.58% 99.14% 102.83% 104.21% 102.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/14 30/06/14 31/03/14 30/06/16 30/09/13 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.1350 0.1450 0.1800 0.1550 0.1200 0.1450 0.2150 -
P/RPS 5.70 1.93 2.57 1.82 1.28 1.48 1.53 24.48%
  YoY % 195.34% -24.90% 41.21% 42.19% -13.51% -3.27% -
  Horiz. % 372.55% 126.14% 167.97% 118.95% 83.66% 96.73% 100.00%
P/EPS -8.55 -35.35 -40.38 -30.39 -85.71 -19.08 -21.50 -14.23%
  YoY % 75.81% 12.46% -32.87% 64.54% -349.21% 11.26% -
  Horiz. % 39.77% 164.42% 187.81% 141.35% 398.65% 88.74% 100.00%
EY -11.70 -2.83 -2.48 -3.29 -1.17 -5.24 -4.65 16.61%
  YoY % -313.43% -14.11% 24.62% -181.20% 77.67% -12.69% -
  Horiz. % 251.61% 60.86% 53.33% 70.75% 25.16% 112.69% 100.00%
DY 2.59 1.72 1.39 1.61 2.08 1.72 1.16 14.31%
  YoY % 50.58% 23.74% -13.66% -22.60% 20.93% 48.28% -
  Horiz. % 223.28% 148.28% 119.83% 138.79% 179.31% 148.28% 100.00%
P/NAPS 0.27 0.32 0.40 0.24 0.18 0.22 0.26 0.63%
  YoY % -15.62% -20.00% 66.67% 33.33% -18.18% -15.38% -
  Horiz. % 103.85% 123.08% 153.85% 92.31% 69.23% 84.62% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 28/08/19 28/08/18 28/08/17 24/08/16 26/08/15 27/08/14 -
Price 0.1450 0.1350 0.1550 0.1550 0.1150 0.1100 0.2150 -
P/RPS 6.12 1.80 2.21 1.82 1.23 1.12 1.53 25.97%
  YoY % 240.00% -18.55% 21.43% 47.97% 9.82% -26.80% -
  Horiz. % 400.00% 117.65% 144.44% 118.95% 80.39% 73.20% 100.00%
P/EPS -9.18 -32.92 -34.77 -30.39 -82.14 -14.47 -21.50 -13.21%
  YoY % 72.11% 5.32% -14.41% 63.00% -467.66% 32.70% -
  Horiz. % 42.70% 153.12% 161.72% 141.35% 382.05% 67.30% 100.00%
EY -10.89 -3.04 -2.88 -3.29 -1.22 -6.91 -4.65 15.22%
  YoY % -258.22% -5.56% 12.46% -169.67% 82.34% -48.60% -
  Horiz. % 234.19% 65.38% 61.94% 70.75% 26.24% 148.60% 100.00%
DY 2.41 1.85 1.61 1.61 2.17 2.27 1.16 12.95%
  YoY % 30.27% 14.91% 0.00% -25.81% -4.41% 95.69% -
  Horiz. % 207.76% 159.48% 138.79% 138.79% 187.07% 195.69% 100.00%
P/NAPS 0.29 0.30 0.34 0.24 0.18 0.17 0.26 1.83%
  YoY % -3.33% -11.76% 41.67% 33.33% 5.88% -34.62% -
  Horiz. % 111.54% 115.38% 130.77% 92.31% 69.23% 65.38% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS