[ADVCON] YoY Cumulative Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 353,101 326,568 194,811 177,267 223,736 201,276 202,238 9.73% YoY % 8.12% 67.63% 9.90% -20.77% 11.16% -0.48% - Horiz. % 174.60% 161.48% 96.33% 87.65% 110.63% 99.52% 100.00%
PBT 722 -6,522 2,068 1,475 11,737 11,196 24,194 -44.29% YoY % 111.07% -415.38% 40.20% -87.43% 4.83% -53.72% - Horiz. % 2.98% -26.96% 8.55% 6.10% 48.51% 46.28% 100.00%
Tax -3,480 -3,891 -1,640 -3,016 -3,521 -3,464 -6,534 -9.96% YoY % 10.56% -137.26% 45.62% 14.34% -1.65% 46.99% - Horiz. % 53.26% 59.55% 25.10% 46.16% 53.89% 53.01% 100.00%
NP -2,758 -10,413 428 -1,541 8,216 7,732 17,660 - YoY % 73.51% -2,532.94% 127.77% -118.76% 6.26% -56.22% - Horiz. % -15.62% -58.96% 2.42% -8.73% 46.52% 43.78% 100.00%
NP to SH 86 -867 428 -1,541 8,216 7,732 17,660 -58.81% YoY % 109.92% -302.57% 127.77% -118.76% 6.26% -56.22% - Horiz. % 0.49% -4.91% 2.42% -8.73% 46.52% 43.78% 100.00%
Tax Rate 481.99 % - % 79.30 % 204.47 % 30.00 % 30.94 % 27.01 % 61.62% YoY % 0.00% 0.00% -61.22% 581.57% -3.04% 14.55% - Horiz. % 1,784.49% 0.00% 293.59% 757.02% 111.07% 114.55% 100.00%
Total Cost 355,859 336,981 194,383 178,808 215,520 193,544 184,578 11.56% YoY % 5.60% 73.36% 8.71% -17.03% 11.35% 4.86% - Horiz. % 192.80% 182.57% 105.31% 96.87% 116.76% 104.86% 100.00%
Net Worth 198,961 212,684 186,040 183,287 188,699 180,935 172,893 2.37% YoY % -6.45% 14.32% 1.50% -2.87% 4.29% 4.65% - Horiz. % 115.08% 123.01% 107.60% 106.01% 109.14% 104.65% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - 39 - 4,020 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.99% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 52.00 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 198,961 212,684 186,040 183,287 188,699 180,935 172,893 2.37% YoY % -6.45% 14.32% 1.50% -2.87% 4.29% 4.65% - Horiz. % 115.08% 123.01% 107.60% 106.01% 109.14% 104.65% 100.00%
NOSH 552,671 483,374 404,436 398,450 401,487 402,079 402,079 5.44% YoY % 14.34% 19.52% 1.50% -0.76% -0.15% 0.00% - Horiz. % 137.45% 120.22% 100.59% 99.10% 99.85% 100.00% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -0.78 % -3.19 % 0.22 % -0.87 % 3.67 % 3.84 % 8.73 % - YoY % 75.55% -1,550.00% 125.29% -123.71% -4.43% -56.01% - Horiz. % -8.93% -36.54% 2.52% -9.97% 42.04% 43.99% 100.00%
ROE 0.04 % -0.41 % 0.23 % -0.84 % 4.35 % 4.27 % 10.21 % -60.28% YoY % 109.76% -278.26% 127.38% -119.31% 1.87% -58.18% - Horiz. % 0.39% -4.02% 2.25% -8.23% 42.61% 41.82% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 63.89 67.56 48.17 44.49 55.73 50.06 50.30 4.06% YoY % -5.43% 40.25% 8.27% -20.17% 11.33% -0.48% - Horiz. % 127.02% 134.31% 95.77% 88.45% 110.80% 99.52% 100.00%
EPS 0.02 -0.18 0.11 -0.39 2.05 1.92 4.39 -59.27% YoY % 111.11% -263.64% 128.21% -119.02% 6.77% -56.26% - Horiz. % 0.46% -4.10% 2.51% -8.88% 46.70% 43.74% 100.00%
DPS 0.00 0.00 0.00 0.01 0.00 1.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 1.00% 0.00% 100.00% -
NAPS 0.3600 0.4400 0.4600 0.4600 0.4700 0.4500 0.4300 -2.92% YoY % -18.18% -4.35% 0.00% -2.13% 4.44% 4.65% - Horiz. % 83.72% 102.33% 106.98% 106.98% 109.30% 104.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 584,731 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 60.39 55.85 33.32 30.32 38.26 34.42 34.59 9.73% YoY % 8.13% 67.62% 9.89% -20.75% 11.16% -0.49% - Horiz. % 174.59% 161.46% 96.33% 87.66% 110.61% 99.51% 100.00%
EPS 0.01 -0.15 0.07 -0.26 1.41 1.32 3.02 -61.38% YoY % 106.67% -314.29% 126.92% -118.44% 6.82% -56.29% - Horiz. % 0.33% -4.97% 2.32% -8.61% 46.69% 43.71% 100.00%
DPS 0.00 0.00 0.00 0.01 0.00 0.69 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 1.45% 0.00% 100.00% -
NAPS 0.3403 0.3637 0.3182 0.3135 0.3227 0.3094 0.2957 2.37% YoY % -6.43% 14.30% 1.50% -2.85% 4.30% 4.63% - Horiz. % 115.08% 123.00% 107.61% 106.02% 109.13% 104.63% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.3050 0.2500 0.3250 0.3750 0.4050 0.4000 1.0300 -
P/RPS 0.48 0.37 0.67 0.84 0.73 0.80 2.05 -21.48% YoY % 29.73% -44.78% -20.24% 15.07% -8.75% -60.98% - Horiz. % 23.41% 18.05% 32.68% 40.98% 35.61% 39.02% 100.00%
P/EPS 1,960.06 -139.38 307.11 -96.96 19.79 20.80 23.45 109.03% YoY % 1,506.27% -145.38% 416.74% -589.94% -4.86% -11.30% - Horiz. % 8,358.46% -594.37% 1,309.64% -413.48% 84.39% 88.70% 100.00%
EY 0.05 -0.72 0.33 -1.03 5.05 4.81 4.26 -52.31% YoY % 106.94% -318.18% 132.04% -120.40% 4.99% 12.91% - Horiz. % 1.17% -16.90% 7.75% -24.18% 118.54% 112.91% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 2.50 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 1.20% 0.00% 100.00% -
P/NAPS 0.85 0.57 0.71 0.82 0.86 0.89 2.40 -15.88% YoY % 49.12% -19.72% -13.41% -4.65% -3.37% -62.92% - Horiz. % 35.42% 23.75% 29.58% 34.17% 35.83% 37.08% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 24/11/22 15/11/21 26/11/20 21/11/19 22/11/18 28/11/17 -
Price 0.2800 0.2600 0.3350 0.3650 0.4300 0.2950 1.0500 -
P/RPS 0.44 0.38 0.70 0.82 0.77 0.59 2.09 -22.86% YoY % 15.79% -45.71% -14.63% 6.49% 30.51% -71.77% - Horiz. % 21.05% 18.18% 33.49% 39.23% 36.84% 28.23% 100.00%
P/EPS 1,799.40 -144.96 316.56 -94.38 21.01 15.34 23.91 105.41% YoY % 1,341.31% -145.79% 435.41% -549.21% 36.96% -35.84% - Horiz. % 7,525.72% -606.27% 1,323.96% -394.73% 87.87% 64.16% 100.00%
EY 0.06 -0.69 0.32 -1.06 4.76 6.52 4.18 -50.69% YoY % 108.70% -315.62% 130.19% -122.27% -26.99% 55.98% - Horiz. % 1.44% -16.51% 7.66% -25.36% 113.88% 155.98% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 3.39 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.88% 0.00% 100.00% -
P/NAPS 0.78 0.59 0.73 0.79 0.91 0.66 2.44 -17.30% YoY % 32.20% -19.18% -7.59% -13.19% 37.88% -72.95% - Horiz. % 31.97% 24.18% 29.92% 32.38% 37.30% 27.05% 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 - Financial Results Q3 2022.pdf 
