[ADVCON] QoQ Quarter Result on 2018-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 71,585 65,780 73,734 61,761 63,750 60,902 82,187 -8.77% QoQ % 8.82% -10.79% 19.39% -3.12% 4.68% -25.90% - Horiz. % 87.10% 80.04% 89.71% 75.15% 77.57% 74.10% 100.00%
PBT 4,229 2,225 5,282 3,690 2,541 4,668 10,313 -44.72% QoQ % 90.07% -57.88% 43.14% 45.22% -45.57% -54.74% - Horiz. % 41.01% 21.57% 51.22% 35.78% 24.64% 45.26% 100.00%
Tax -1,343 -689 -1,619 -1,158 -1,738 -1,355 -2,818 -38.90% QoQ % -94.92% 57.44% -39.81% 33.37% -28.27% 51.92% - Horiz. % 47.66% 24.45% 57.45% 41.09% 61.67% 48.08% 100.00%
NP 2,886 1,536 3,663 2,532 803 3,313 7,495 -46.98% QoQ % 87.89% -58.07% 44.67% 215.32% -75.76% -55.80% - Horiz. % 38.51% 20.49% 48.87% 33.78% 10.71% 44.20% 100.00%
NP to SH 2,886 1,536 3,663 2,532 803 3,313 7,495 -46.98% QoQ % 87.89% -58.07% 44.67% 215.32% -75.76% -55.80% - Horiz. % 38.51% 20.49% 48.87% 33.78% 10.71% 44.20% 100.00%
Tax Rate 31.76 % 30.97 % 30.65 % 31.38 % 68.40 % 29.03 % 27.32 % 10.53% QoQ % 2.55% 1.04% -2.33% -54.12% 135.62% 6.26% - Horiz. % 116.25% 113.36% 112.19% 114.86% 250.37% 106.26% 100.00%
Total Cost 68,699 64,244 70,071 59,229 62,947 57,589 74,692 -5.41% QoQ % 6.93% -8.32% 18.31% -5.91% 9.30% -22.90% - Horiz. % 91.98% 86.01% 93.81% 79.30% 84.28% 77.10% 100.00%
Net Worth 180,865 180,935 180,935 176,914 172,893 172,893 118,590 32.39% QoQ % -0.04% 0.00% 2.27% 2.33% 0.00% 45.79% - Horiz. % 152.51% 152.57% 152.57% 149.18% 145.79% 145.79% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 4,020 - - - - 3,120 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 128.84% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 261.77 % - % - % - % - % 41.64 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 628.65% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 180,865 180,935 180,935 176,914 172,893 172,893 118,590 32.39% QoQ % -0.04% 0.00% 2.27% 2.33% 0.00% 45.79% - Horiz. % 152.51% 152.57% 152.57% 149.18% 145.79% 145.79% 100.00%
NOSH 401,923 402,079 402,079 402,079 402,079 402,079 312,079 18.32% QoQ % -0.04% 0.00% 0.00% 0.00% 0.00% 28.84% - Horiz. % 128.79% 128.84% 128.84% 128.84% 128.84% 128.84% 100.00%
Ratio Analysis 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.03 % 2.34 % 4.97 % 4.10 % 1.26 % 5.44 % 9.12 % -41.90% QoQ % 72.22% -52.92% 21.22% 225.40% -76.84% -40.35% - Horiz. % 44.19% 25.66% 54.50% 44.96% 13.82% 59.65% 100.00%
ROE 1.60 % 0.85 % 2.02 % 1.43 % 0.46 % 1.92 % 6.32 % -59.88% QoQ % 88.24% -57.92% 41.26% 210.87% -76.04% -69.62% - Horiz. % 25.32% 13.45% 31.96% 22.63% 7.28% 30.38% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 17.81 16.36 18.34 15.36 15.86 15.15 26.34 -22.91% QoQ % 8.86% -10.80% 19.40% -3.15% 4.69% -42.48% - Horiz. % 67.62% 62.11% 69.63% 58.31% 60.21% 57.52% 100.00%
EPS 0.72 0.38 0.91 0.63 0.20 0.82 2.40 -55.09% QoQ % 89.47% -58.24% 44.44% 215.00% -75.61% -65.83% - Horiz. % 30.00% 15.83% 37.92% 26.25% 8.33% 34.17% 100.00%
DPS 0.00 1.00 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% 100.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4500 0.4500 0.4500 0.4400 0.4300 0.4300 0.3800 11.90% QoQ % 0.00% 0.00% 2.27% 2.33% 0.00% 13.16% - Horiz. % 118.42% 118.42% 118.42% 115.79% 113.16% 113.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 584,731 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 12.24 11.25 12.61 10.56 10.90 10.42 14.06 -8.80% QoQ % 8.80% -10.79% 19.41% -3.12% 4.61% -25.89% - Horiz. % 87.06% 80.01% 89.69% 75.11% 77.52% 74.11% 100.00%
EPS 0.49 0.26 0.63 0.43 0.14 0.57 1.28 -47.19% QoQ % 88.46% -58.73% 46.51% 207.14% -75.44% -55.47% - Horiz. % 38.28% 20.31% 49.22% 33.59% 10.94% 44.53% 100.00%
DPS 0.00 0.69 0.00 0.00 0.00 0.00 0.53 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 130.19% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3093 0.3094 0.3094 0.3026 0.2957 0.2957 0.2028 32.40% QoQ % -0.03% 0.00% 2.25% 2.33% 0.00% 45.81% - Horiz. % 152.51% 152.56% 152.56% 149.21% 145.81% 145.81% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 - -
Price 0.3000 0.4000 0.4250 0.6500 0.8550 1.0300 0.0000 -
P/RPS 1.68 2.44 2.32 4.23 5.39 6.80 0.00 - QoQ % -31.15% 5.17% -45.15% -21.52% -20.74% 0.00% - Horiz. % 24.71% 35.88% 34.12% 62.21% 79.26% 100.00% -
P/EPS 41.78 104.71 46.65 103.22 428.12 125.00 0.00 - QoQ % -60.10% 124.46% -54.81% -75.89% 242.50% 0.00% - Horiz. % 33.42% 83.77% 37.32% 82.58% 342.50% 100.00% -
EY 2.39 0.96 2.14 0.97 0.23 0.80 0.00 - QoQ % 148.96% -55.14% 120.62% 321.74% -71.25% 0.00% - Horiz. % 298.75% 120.00% 267.50% 121.25% 28.75% 100.00% -
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.67 0.89 0.94 1.48 1.99 2.40 0.00 - QoQ % -24.72% -5.32% -36.49% -25.63% -17.08% 0.00% - Horiz. % 27.92% 37.08% 39.17% 61.67% 82.92% 100.00% -
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 22/11/18 29/08/18 28/05/18 27/02/18 28/11/17 28/08/17 -
Price 0.3300 0.2950 0.4300 0.4200 0.7200 1.0500 1.0600 -
P/RPS 1.85 1.80 2.34 2.73 4.54 6.93 4.03 -40.41% QoQ % 2.78% -23.08% -14.29% -39.87% -34.49% 71.96% - Horiz. % 45.91% 44.67% 58.06% 67.74% 112.66% 171.96% 100.00%
P/EPS 45.96 77.22 47.20 66.70 360.52 127.43 44.14 2.72% QoQ % -40.48% 63.60% -29.24% -81.50% 182.92% 188.70% - Horiz. % 104.12% 174.94% 106.93% 151.11% 816.76% 288.70% 100.00%
EY 2.18 1.29 2.12 1.50 0.28 0.78 2.27 -2.65% QoQ % 68.99% -39.15% 41.33% 435.71% -64.10% -65.64% - Horiz. % 96.04% 56.83% 93.39% 66.08% 12.33% 34.36% 100.00%
DY 0.00 3.39 0.00 0.00 0.00 0.00 0.94 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 360.64% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.73 0.66 0.96 0.95 1.67 2.44 2.79 -58.99% QoQ % 10.61% -31.25% 1.05% -43.11% -31.56% -12.54% - Horiz. % 26.16% 23.66% 34.41% 34.05% 59.86% 87.46% 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_Q12018_Bursa.pdf 
