Advance Synergy Bhd
KLSE:ASB
Income Statement
Earnings Waterfall
Advance Synergy Bhd
Revenue
|
194.1m
MYR
|
Cost of Revenue
|
-147.7m
MYR
|
Gross Profit
|
46.4m
MYR
|
Operating Expenses
|
-19.6m
MYR
|
Operating Income
|
26.8m
MYR
|
Other Expenses
|
-10.2m
MYR
|
Net Income
|
16.6m
MYR
|
Income Statement
Advance Synergy Bhd
Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
123
N/A
|
184
+50%
|
194
+5%
|
|
Gross Profit | ||||
Cost of Revenue |
(96)
|
(147)
|
(148)
|
|
Gross Profit |
26
N/A
|
37
+39%
|
46
+26%
|
|
Operating Income | ||||
Operating Expenses |
(8)
|
(15)
|
(20)
|
|
Selling, General & Administrative |
(8)
|
(17)
|
(22)
|
|
Other Operating Expenses |
0
|
1
|
2
|
|
Operating Income |
19
N/A
|
22
+16%
|
27
+24%
|
|
Pre-Tax Income | ||||
Interest Income Expense |
(2)
|
(2)
|
(3)
|
|
Total Other Income |
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
17
N/A
|
19
+15%
|
23
+22%
|
|
Net Income | ||||
Tax Provision |
(5)
|
(5)
|
(7)
|
|
Income from Continuing Operations |
12
|
14
|
17
|
|
Net Income (Common) |
12
N/A
|
14
+19%
|
17
+16%
|
|
EPS (Diluted) |
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|