[ADVCON] QoQ Quarter Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 66,319 77,921 71,136 80,268 72,332 71,585 65,780 0.55% QoQ % -14.89% 9.54% -11.38% 10.97% 1.04% 8.82% - Horiz. % 100.82% 118.46% 108.14% 122.02% 109.96% 108.82% 100.00%
PBT 3,211 4,544 3,775 5,021 2,941 4,229 2,225 27.68% QoQ % -29.34% 20.37% -24.82% 70.72% -30.46% 90.07% - Horiz. % 144.31% 204.22% 169.66% 225.66% 132.18% 190.07% 100.00%
Tax -1,027 -1,934 -1,040 -1,565 -916 -1,343 -689 30.46% QoQ % 46.90% -85.96% 33.55% -70.85% 31.79% -94.92% - Horiz. % 149.06% 280.70% 150.94% 227.14% 132.95% 194.92% 100.00%
NP 2,184 2,610 2,735 3,456 2,025 2,886 1,536 26.42% QoQ % -16.32% -4.57% -20.86% 70.67% -29.83% 87.89% - Horiz. % 142.19% 169.92% 178.06% 225.00% 131.84% 187.89% 100.00%
NP to SH 2,184 2,610 2,735 3,456 2,025 2,886 1,536 26.42% QoQ % -16.32% -4.57% -20.86% 70.67% -29.83% 87.89% - Horiz. % 142.19% 169.92% 178.06% 225.00% 131.84% 187.89% 100.00%
Tax Rate 31.98 % 42.56 % 27.55 % 31.17 % 31.15 % 31.76 % 30.97 % 2.16% QoQ % -24.86% 54.48% -11.61% 0.06% -1.92% 2.55% - Horiz. % 103.26% 137.42% 88.96% 100.65% 100.58% 102.55% 100.00%
Total Cost 64,135 75,311 68,401 76,812 70,307 68,699 64,244 -0.11% QoQ % -14.84% 10.10% -10.95% 9.25% 2.34% 6.93% - Horiz. % 99.83% 117.23% 106.47% 119.56% 109.44% 106.93% 100.00%
Net Worth 192,815 192,811 188,699 188,667 184,472 180,865 180,935 4.33% QoQ % 0.00% 2.18% 0.02% 2.27% 1.99% -0.04% - Horiz. % 106.57% 106.56% 104.29% 104.27% 101.95% 99.96% 100.00%
Dividend 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - 4,020 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 261.77 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 192,815 192,811 188,699 188,667 184,472 180,865 180,935 4.33% QoQ % 0.00% 2.18% 0.02% 2.27% 1.99% -0.04% - Horiz. % 106.57% 106.56% 104.29% 104.27% 101.95% 99.96% 100.00%
NOSH 401,699 401,691 401,487 401,421 401,026 401,923 402,079 -0.06% QoQ % 0.00% 0.05% 0.02% 0.10% -0.22% -0.04% - Horiz. % 99.91% 99.90% 99.85% 99.84% 99.74% 99.96% 100.00%
Ratio Analysis 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 3.29 % 3.35 % 3.84 % 4.31 % 2.80 % 4.03 % 2.34 % 25.48% QoQ % -1.79% -12.76% -10.90% 53.93% -30.52% 72.22% - Horiz. % 140.60% 143.16% 164.10% 184.19% 119.66% 172.22% 100.00%
ROE 1.13 % 1.35 % 1.45 % 1.83 % 1.10 % 1.60 % 0.85 % 20.88% QoQ % -16.30% -6.90% -20.77% 66.36% -31.25% 88.24% - Horiz. % 132.94% 158.82% 170.59% 215.29% 129.41% 188.24% 100.00%
Per Share 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 16.51 19.40 17.72 20.00 18.04 17.81 16.36 0.61% QoQ % -14.90% 9.48% -11.40% 10.86% 1.29% 8.86% - Horiz. % 100.92% 118.58% 108.31% 122.25% 110.27% 108.86% 100.00%
EPS 0.54 0.65 0.68 0.86 0.50 0.72 0.38 26.37% QoQ % -16.92% -4.41% -20.93% 72.00% -30.56% 89.47% - Horiz. % 142.11% 171.05% 178.95% 226.32% 131.58% 189.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4800 0.4800 0.4700 0.4700 0.4600 0.4500 0.4500 4.39% QoQ % 0.00% 2.13% 0.00% 2.17% 2.22% 0.00% - Horiz. % 106.67% 106.67% 104.44% 104.44% 102.22% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 584,731 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 11.34 13.33 12.17 13.73 12.37 12.24 11.25 0.53% QoQ % -14.93% 9.53% -11.36% 10.99% 1.06% 8.80% - Horiz. % 100.80% 118.49% 108.18% 122.04% 109.96% 108.80% 100.00%
EPS 0.37 0.45 0.47 0.59 0.35 0.49 0.26 26.49% QoQ % -17.78% -4.26% -20.34% 68.57% -28.57% 88.46% - Horiz. % 142.31% 173.08% 180.77% 226.92% 134.62% 188.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.69 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3298 0.3297 0.3227 0.3227 0.3155 0.3093 0.3094 4.34% QoQ % 0.03% 2.17% 0.00% 2.28% 2.00% -0.03% - Horiz. % 106.59% 106.56% 104.30% 104.30% 101.97% 99.97% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.2650 0.3850 0.4050 0.3850 0.4250 0.3000 0.4000 -
P/RPS 1.61 1.98 2.29 1.93 2.36 1.68 2.44 -24.19% QoQ % -18.69% -13.54% 18.65% -18.22% 40.48% -31.15% - Horiz. % 65.98% 81.15% 93.85% 79.10% 96.72% 68.85% 100.00%
P/EPS 48.74 59.25 59.45 44.72 84.17 41.78 104.71 -39.91% QoQ % -17.74% -0.34% 32.94% -46.87% 101.46% -60.10% - Horiz. % 46.55% 56.58% 56.78% 42.71% 80.38% 39.90% 100.00%
EY 2.05 1.69 1.68 2.24 1.19 2.39 0.96 65.75% QoQ % 21.30% 0.60% -25.00% 88.24% -50.21% 148.96% - Horiz. % 213.54% 176.04% 175.00% 233.33% 123.96% 248.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.55 0.80 0.86 0.82 0.92 0.67 0.89 -27.43% QoQ % -31.25% -6.98% 4.88% -10.87% 37.31% -24.72% - Horiz. % 61.80% 89.89% 96.63% 92.13% 103.37% 75.28% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 27/02/20 21/11/19 28/08/19 28/05/19 27/02/19 22/11/18 -
Price 0.4000 0.3550 0.4300 0.3750 0.3700 0.3300 0.2950 -
P/RPS 2.42 1.83 2.43 1.88 2.05 1.85 1.80 21.79% QoQ % 32.24% -24.69% 29.26% -8.29% 10.81% 2.78% - Horiz. % 134.44% 101.67% 135.00% 104.44% 113.89% 102.78% 100.00%
P/EPS 73.57 54.64 63.12 43.56 73.27 45.96 77.22 -3.17% QoQ % 34.64% -13.43% 44.90% -40.55% 59.42% -40.48% - Horiz. % 95.27% 70.76% 81.74% 56.41% 94.88% 59.52% 100.00%
EY 1.36 1.83 1.58 2.30 1.36 2.18 1.29 3.58% QoQ % -25.68% 15.82% -31.30% 69.12% -37.61% 68.99% - Horiz. % 105.43% 141.86% 122.48% 178.29% 105.43% 168.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.39 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.83 0.74 0.91 0.80 0.80 0.73 0.66 16.49% QoQ % 12.16% -18.68% 13.75% 0.00% 9.59% 10.61% - Horiz. % 125.76% 112.12% 137.88% 121.21% 121.21% 110.61% 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.
Comment
Advancecon - Quarterly Report (Q2 2019).pdf 
