[ADVCON] YoY Quarter Result on 2018-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 - CAGR
Revenue 60,086 38,111 80,268 73,734 82,187 0 - - YoY % 57.66% -52.52% 8.86% -10.29% 0.00% - - Horiz. % 73.11% 46.37% 97.67% 89.71% 100.00% - -
PBT -2,714 -5,329 5,021 5,282 10,313 0 - - YoY % 49.07% -206.13% -4.94% -48.78% 0.00% - - Horiz. % -26.32% -51.67% 48.69% 51.22% 100.00% - -
Tax 212 -1,527 -1,565 -1,619 -2,818 0 - - YoY % 113.88% 2.43% 3.34% 42.55% 0.00% - - Horiz. % -7.52% 54.19% 55.54% 57.45% 100.00% - -
NP -2,502 -6,856 3,456 3,663 7,495 0 - - YoY % 63.51% -298.38% -5.65% -51.13% 0.00% - - Horiz. % -33.38% -91.47% 46.11% 48.87% 100.00% - -
NP to SH -2,502 -6,856 3,456 3,663 7,495 0 - - YoY % 63.51% -298.38% -5.65% -51.13% 0.00% - - Horiz. % -33.38% -91.47% 46.11% 48.87% 100.00% - -
Tax Rate - % - % 31.17 % 30.65 % 27.32 % - % - % - YoY % 0.00% 0.00% 1.70% 12.19% 0.00% - - Horiz. % 0.00% 0.00% 114.09% 112.19% 100.00% - -
Total Cost 62,588 44,967 76,812 70,071 74,692 0 - - YoY % 39.19% -41.46% 9.62% -6.19% 0.00% - - Horiz. % 83.79% 60.20% 102.84% 93.81% 100.00% - -
Net Worth 186,040 184,385 188,667 180,935 118,590 - - - YoY % 0.90% -2.27% 4.27% 52.57% 0.00% - - Horiz. % 156.88% 155.48% 159.09% 152.57% 100.00% - -
Dividend 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 - CAGR
Div - - - - 3,120 - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 41.64 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 - CAGR
Net Worth 186,040 184,385 188,667 180,935 118,590 - - - YoY % 0.90% -2.27% 4.27% 52.57% 0.00% - - Horiz. % 156.88% 155.48% 159.09% 152.57% 100.00% - -
NOSH 404,436 400,838 401,421 402,079 312,079 - - - YoY % 0.90% -0.15% -0.16% 28.84% 0.00% - - Horiz. % 129.59% 128.44% 128.63% 128.84% 100.00% - -
Ratio Analysis 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 - CAGR
NP Margin -4.16 % -17.99 % 4.31 % 4.97 % 9.12 % - % - % - YoY % 76.88% -517.40% -13.28% -45.50% 0.00% - - Horiz. % -45.61% -197.26% 47.26% 54.50% 100.00% - -
ROE -1.34 % -3.72 % 1.83 % 2.02 % 6.32 % - % - % - YoY % 63.98% -303.28% -9.41% -68.04% 0.00% - - Horiz. % -21.20% -58.86% 28.96% 31.96% 100.00% - -
Per Share 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 - CAGR
RPS 14.86 9.51 20.00 18.34 26.34 - - - YoY % 56.26% -52.45% 9.05% -30.37% 0.00% - - Horiz. % 56.42% 36.10% 75.93% 69.63% 100.00% - -
EPS -0.62 -1.71 0.86 0.91 2.40 0.00 - - YoY % 63.74% -298.84% -5.49% -62.08% 0.00% - - Horiz. % -25.83% -71.25% 35.83% 37.92% 100.00% - -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4600 0.4600 0.4700 0.4500 0.3800 - - - YoY % 0.00% -2.13% 4.44% 18.42% 0.00% - - Horiz. % 121.05% 121.05% 123.68% 118.42% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 584,731 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 - CAGR
RPS 10.28 6.52 13.73 12.61 14.06 - - - YoY % 57.67% -52.51% 8.88% -10.31% 0.00% - - Horiz. % 73.12% 46.37% 97.65% 89.69% 100.00% - -
EPS -0.43 -1.17 0.59 0.63 1.28 0.00 - - YoY % 63.25% -298.31% -6.35% -50.78% 0.00% - - Horiz. % -33.59% -91.41% 46.09% 49.22% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.53 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3182 0.3153 0.3227 0.3094 0.2028 - - - YoY % 0.92% -2.29% 4.30% 52.56% 0.00% - - Horiz. % 156.90% 155.47% 159.12% 152.56% 100.00% - -
Price Multiplier on Financial Quarter End Date 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 - CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 - - - -
Price 0.3550 0.3850 0.3850 0.4250 0.0000 0.0000 - -
P/RPS 2.39 4.05 1.93 2.32 0.00 0.00 - - YoY % -40.99% 109.84% -16.81% 0.00% 0.00% - - Horiz. % 103.02% 174.57% 83.19% 100.00% - - -
P/EPS -57.38 -22.51 44.72 46.65 0.00 0.00 - - YoY % -154.91% -150.34% -4.14% 0.00% 0.00% - - Horiz. % -123.00% -48.25% 95.86% 100.00% - - -
EY -1.74 -4.44 2.24 2.14 0.00 0.00 - - YoY % 60.81% -298.21% 4.67% 0.00% 0.00% - - Horiz. % -81.31% -207.48% 104.67% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 0.77 0.84 0.82 0.94 0.00 0.00 - - YoY % -8.33% 2.44% -12.77% 0.00% 0.00% - - Horiz. % 81.91% 89.36% 87.23% 100.00% - - -
Price Multiplier on Announcement Date 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 - CAGR
Date 21/09/21 26/08/20 28/08/19 29/08/18 28/08/17 - - -
Price 0.3250 0.3550 0.3750 0.4300 1.0600 0.0000 - -
P/RPS 2.19 3.73 1.88 2.34 4.03 0.00 - - YoY % -41.29% 98.40% -19.66% -41.94% 0.00% - - Horiz. % 54.34% 92.56% 46.65% 58.06% 100.00% - -
P/EPS -52.53 -20.76 43.56 47.20 44.14 0.00 - - YoY % -153.03% -147.66% -7.71% 6.93% 0.00% - - Horiz. % -119.01% -47.03% 98.69% 106.93% 100.00% - -
EY -1.90 -4.82 2.30 2.12 2.27 0.00 - - YoY % 60.58% -309.57% 8.49% -6.61% 0.00% - - Horiz. % -83.70% -212.33% 101.32% 93.39% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.94 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.71 0.77 0.80 0.96 2.79 0.00 - - YoY % -7.79% -3.75% -16.67% -65.59% 0.00% - - Horiz. % 25.45% 27.60% 28.67% 34.41% 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
ADV_Q2 2018 (bursa).pdf 
