[ADVCON] QoQ Quarter Result on 2019-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 38,111 66,319 77,921 71,136 80,268 72,332 71,585 -34.34% QoQ % -42.53% -14.89% 9.54% -11.38% 10.97% 1.04% - Horiz. % 53.24% 92.64% 108.85% 99.37% 112.13% 101.04% 100.00%
PBT -5,329 3,211 4,544 3,775 5,021 2,941 4,229 - QoQ % -265.96% -29.34% 20.37% -24.82% 70.72% -30.46% - Horiz. % -126.01% 75.93% 107.45% 89.26% 118.73% 69.54% 100.00%
Tax -1,527 -1,027 -1,934 -1,040 -1,565 -916 -1,343 8.95% QoQ % -48.69% 46.90% -85.96% 33.55% -70.85% 31.79% - Horiz. % 113.70% 76.47% 144.01% 77.44% 116.53% 68.21% 100.00%
NP -6,856 2,184 2,610 2,735 3,456 2,025 2,886 - QoQ % -413.92% -16.32% -4.57% -20.86% 70.67% -29.83% - Horiz. % -237.56% 75.68% 90.44% 94.77% 119.75% 70.17% 100.00%
NP to SH -6,856 2,184 2,610 2,735 3,456 2,025 2,886 - QoQ % -413.92% -16.32% -4.57% -20.86% 70.67% -29.83% - Horiz. % -237.56% 75.68% 90.44% 94.77% 119.75% 70.17% 100.00%
Tax Rate - % 31.98 % 42.56 % 27.55 % 31.17 % 31.15 % 31.76 % - QoQ % 0.00% -24.86% 54.48% -11.61% 0.06% -1.92% - Horiz. % 0.00% 100.69% 134.01% 86.74% 98.14% 98.08% 100.00%
Total Cost 44,967 64,135 75,311 68,401 76,812 70,307 68,699 -24.63% QoQ % -29.89% -14.84% 10.10% -10.95% 9.25% 2.34% - Horiz. % 65.46% 93.36% 109.62% 99.57% 111.81% 102.34% 100.00%
Net Worth 184,385 192,815 192,811 188,699 188,667 184,472 180,865 1.29% QoQ % -4.37% 0.00% 2.18% 0.02% 2.27% 1.99% - Horiz. % 101.95% 106.61% 106.61% 104.33% 104.31% 101.99% 100.00%
Dividend 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 184,385 192,815 192,811 188,699 188,667 184,472 180,865 1.29% QoQ % -4.37% 0.00% 2.18% 0.02% 2.27% 1.99% - Horiz. % 101.95% 106.61% 106.61% 104.33% 104.31% 101.99% 100.00%
NOSH 400,838 401,699 401,691 401,487 401,421 401,026 401,923 -0.18% QoQ % -0.21% 0.00% 0.05% 0.02% 0.10% -0.22% - Horiz. % 99.73% 99.94% 99.94% 99.89% 99.88% 99.78% 100.00%
Ratio Analysis 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -17.99 % 3.29 % 3.35 % 3.84 % 4.31 % 2.80 % 4.03 % - QoQ % -646.81% -1.79% -12.76% -10.90% 53.93% -30.52% - Horiz. % -446.40% 81.64% 83.13% 95.29% 106.95% 69.48% 100.00%
ROE -3.72 % 1.13 % 1.35 % 1.45 % 1.83 % 1.10 % 1.60 % - QoQ % -429.20% -16.30% -6.90% -20.77% 66.36% -31.25% - Horiz. % -232.50% 70.62% 84.38% 90.62% 114.37% 68.75% 100.00%
Per Share 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 9.51 16.51 19.40 17.72 20.00 18.04 17.81 -34.21% QoQ % -42.40% -14.90% 9.48% -11.40% 10.86% 1.29% - Horiz. % 53.40% 92.70% 108.93% 99.49% 112.30% 101.29% 100.00%
EPS -1.71 0.54 0.65 0.68 0.86 0.50 0.72 - QoQ % -416.67% -16.92% -4.41% -20.93% 72.00% -30.56% - Horiz. % -237.50% 75.00% 90.28% 94.44% 119.44% 69.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4600 0.4800 0.4800 0.4700 0.4700 0.4600 0.4500 1.48% QoQ % -4.17% 0.00% 2.13% 0.00% 2.17% 2.22% - Horiz. % 102.22% 106.67% 106.67% 104.44% 104.44% 102.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 584,731 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.52 11.34 13.33 12.17 13.73 12.37 12.24 -34.31% QoQ % -42.50% -14.93% 9.53% -11.36% 10.99% 1.06% - Horiz. % 53.27% 92.65% 108.91% 99.43% 112.17% 101.06% 100.00%
EPS -1.17 0.37 0.45 0.47 0.59 0.35 0.49 - QoQ % -416.22% -17.78% -4.26% -20.34% 68.57% -28.57% - Horiz. % -238.78% 75.51% 91.84% 95.92% 120.41% 71.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3153 0.3298 0.3297 0.3227 0.3227 0.3155 0.3093 1.29% QoQ % -4.40% 0.03% 2.17% 0.00% 2.28% 2.00% - Horiz. % 101.94% 106.63% 106.60% 104.33% 104.33% 102.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.3850 0.2650 0.3850 0.4050 0.3850 0.4250 0.3000 -
P/RPS 4.05 1.61 1.98 2.29 1.93 2.36 1.68 79.89% QoQ % 151.55% -18.69% -13.54% 18.65% -18.22% 40.48% - Horiz. % 241.07% 95.83% 117.86% 136.31% 114.88% 140.48% 100.00%
P/EPS -22.51 48.74 59.25 59.45 44.72 84.17 41.78 - QoQ % -146.18% -17.74% -0.34% 32.94% -46.87% 101.46% - Horiz. % -53.88% 116.66% 141.81% 142.29% 107.04% 201.46% 100.00%
EY -4.44 2.05 1.69 1.68 2.24 1.19 2.39 - QoQ % -316.59% 21.30% 0.60% -25.00% 88.24% -50.21% - Horiz. % -185.77% 85.77% 70.71% 70.29% 93.72% 49.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.84 0.55 0.80 0.86 0.82 0.92 0.67 16.29% QoQ % 52.73% -31.25% -6.98% 4.88% -10.87% 37.31% - Horiz. % 125.37% 82.09% 119.40% 128.36% 122.39% 137.31% 100.00%
Price Multiplier on Announcement Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 25/06/20 27/02/20 21/11/19 28/08/19 28/05/19 27/02/19 -
Price 0.3550 0.4000 0.3550 0.4300 0.3750 0.3700 0.3300 -
P/RPS 3.73 2.42 1.83 2.43 1.88 2.05 1.85 59.67% QoQ % 54.13% 32.24% -24.69% 29.26% -8.29% 10.81% - Horiz. % 201.62% 130.81% 98.92% 131.35% 101.62% 110.81% 100.00%
P/EPS -20.76 73.57 54.64 63.12 43.56 73.27 45.96 - QoQ % -128.22% 34.64% -13.43% 44.90% -40.55% 59.42% - Horiz. % -45.17% 160.07% 118.89% 137.34% 94.78% 159.42% 100.00%
EY -4.82 1.36 1.83 1.58 2.30 1.36 2.18 - QoQ % -454.41% -25.68% 15.82% -31.30% 69.12% -37.61% - Horiz. % -221.10% 62.39% 83.94% 72.48% 105.50% 62.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.77 0.83 0.74 0.91 0.80 0.80 0.73 3.62% QoQ % -7.23% 12.16% -18.68% 13.75% 0.00% 9.59% - Horiz. % 105.48% 113.70% 101.37% 124.66% 109.59% 109.59% 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 (Q3 2019).pdf 
