[ADVCON] YoY Quarter Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 - CAGR
Revenue 69,649 72,837 71,136 65,780 60,902 0 - - YoY % -4.38% 2.39% 8.14% 8.01% 0.00% - - Horiz. % 114.36% 119.60% 116.80% 108.01% 100.00% - -
PBT 3,163 3,592 3,775 2,225 4,668 0 - - YoY % -11.94% -4.85% 69.66% -52.34% 0.00% - - Horiz. % 67.76% 76.95% 80.87% 47.66% 100.00% - -
Tax -1,314 -460 -1,040 -689 -1,355 0 - - YoY % -185.65% 55.77% -50.94% 49.15% 0.00% - - Horiz. % 96.97% 33.95% 76.75% 50.85% 100.00% - -
NP 1,849 3,132 2,735 1,536 3,313 0 - - YoY % -40.96% 14.52% 78.06% -53.64% 0.00% - - Horiz. % 55.81% 94.54% 82.55% 46.36% 100.00% - -
NP to SH 1,849 3,132 2,735 1,536 3,313 0 - - YoY % -40.96% 14.52% 78.06% -53.64% 0.00% - - Horiz. % 55.81% 94.54% 82.55% 46.36% 100.00% - -
Tax Rate 41.54 % 12.81 % 27.55 % 30.97 % 29.03 % - % - % - YoY % 224.28% -53.50% -11.04% 6.68% 0.00% - - Horiz. % 143.09% 44.13% 94.90% 106.68% 100.00% - -
Total Cost 67,800 69,705 68,401 64,244 57,589 0 - - YoY % -2.73% 1.91% 6.47% 11.56% 0.00% - - Horiz. % 117.73% 121.04% 118.77% 111.56% 100.00% - -
Net Worth 186,040 183,287 188,699 180,935 172,893 - - - YoY % 1.50% -2.87% 4.29% 4.65% 0.00% - - Horiz. % 107.60% 106.01% 109.14% 104.65% 100.00% - -
Dividend 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 - CAGR
Div - 39 - 4,020 - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.99% 0.00% 100.00% - - -
Div Payout % - % 1.27 % - % 261.77 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.49% 0.00% 100.00% - - -
Equity 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 - CAGR
Net Worth 186,040 183,287 188,699 180,935 172,893 - - - YoY % 1.50% -2.87% 4.29% 4.65% 0.00% - - Horiz. % 107.60% 106.01% 109.14% 104.65% 100.00% - -
NOSH 404,436 398,450 401,487 402,079 402,079 - - - YoY % 1.50% -0.76% -0.15% 0.00% 0.00% - - Horiz. % 100.59% 99.10% 99.85% 100.00% 100.00% - -
Ratio Analysis 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 - CAGR
NP Margin 2.65 % 4.30 % 3.84 % 2.34 % 5.44 % - % - % - YoY % -38.37% 11.98% 64.10% -56.99% 0.00% - - Horiz. % 48.71% 79.04% 70.59% 43.01% 100.00% - -
ROE 0.99 % 1.71 % 1.45 % 0.85 % 1.92 % - % - % - YoY % -42.11% 17.93% 70.59% -55.73% 0.00% - - Horiz. % 51.56% 89.06% 75.52% 44.27% 100.00% - -
Per Share 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 - CAGR
RPS 17.22 18.28 17.72 16.36 15.15 - - - YoY % -5.80% 3.16% 8.31% 7.99% 0.00% - - Horiz. % 113.66% 120.66% 116.96% 107.99% 100.00% - -
EPS 0.46 0.79 0.68 0.38 0.82 0.00 - - YoY % -41.77% 16.18% 78.95% -53.66% 0.00% - - Horiz. % 56.10% 96.34% 82.93% 46.34% 100.00% - -
DPS 0.00 0.01 0.00 1.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 1.00% 0.00% 100.00% - - -
NAPS 0.4600 0.4600 0.4700 0.4500 0.4300 - - - YoY % 0.00% -2.13% 4.44% 4.65% 0.00% - - Horiz. % 106.98% 106.98% 109.30% 104.65% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 584,731 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 - CAGR
RPS 11.91 12.46 12.17 11.25 10.42 - - - YoY % -4.41% 2.38% 8.18% 7.97% 0.00% - - Horiz. % 114.30% 119.58% 116.79% 107.97% 100.00% - -
EPS 0.32 0.54 0.47 0.26 0.57 0.00 - - YoY % -40.74% 14.89% 80.77% -54.39% 0.00% - - Horiz. % 56.14% 94.74% 82.46% 45.61% 100.00% - -
DPS 0.00 0.01 0.00 0.69 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 1.45% 0.00% 100.00% - - -
NAPS 0.3182 0.3135 0.3227 0.3094 0.2957 - - - YoY % 1.50% -2.85% 4.30% 4.63% 0.00% - - Horiz. % 107.61% 106.02% 109.13% 104.63% 100.00% - -
Price Multiplier on Financial Quarter End Date 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 - CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 - - -
Price 0.3250 0.3750 0.4050 0.4000 1.0300 0.0000 - -
P/RPS 1.89 2.05 2.29 2.44 6.80 0.00 - - YoY % -7.80% -10.48% -6.15% -64.12% 0.00% - - Horiz. % 27.79% 30.15% 33.68% 35.88% 100.00% - -
P/EPS 71.09 47.71 59.45 104.71 125.00 0.00 - - YoY % 49.00% -19.75% -43.22% -16.23% 0.00% - - Horiz. % 56.87% 38.17% 47.56% 83.77% 100.00% - -
EY 1.41 2.10 1.68 0.96 0.80 0.00 - - YoY % -32.86% 25.00% 75.00% 20.00% 0.00% - - Horiz. % 176.25% 262.50% 210.00% 120.00% 100.00% - -
DY 0.00 0.03 0.00 2.50 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 1.20% 0.00% 100.00% - - -
P/NAPS 0.71 0.82 0.86 0.89 2.40 0.00 - - YoY % -13.41% -4.65% -3.37% -62.92% 0.00% - - Horiz. % 29.58% 34.17% 35.83% 37.08% 100.00% - -
Price Multiplier on Announcement Date 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 - CAGR
Date 15/11/21 26/11/20 21/11/19 22/11/18 28/11/17 - - -
Price 0.3350 0.3650 0.4300 0.2950 1.0500 0.0000 - -
P/RPS 1.95 2.00 2.43 1.80 6.93 0.00 - - YoY % -2.50% -17.70% 35.00% -74.03% 0.00% - - Horiz. % 28.14% 28.86% 35.06% 25.97% 100.00% - -
P/EPS 73.28 46.43 63.12 77.22 127.43 0.00 - - YoY % 57.83% -26.44% -18.26% -39.40% 0.00% - - Horiz. % 57.51% 36.44% 49.53% 60.60% 100.00% - -
EY 1.36 2.15 1.58 1.29 0.78 0.00 - - YoY % -36.74% 36.08% 22.48% 65.38% 0.00% - - Horiz. % 174.36% 275.64% 202.56% 165.38% 100.00% - -
DY 0.00 0.03 0.00 3.39 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.88% 0.00% 100.00% - - -
P/NAPS 0.73 0.79 0.91 0.66 2.44 0.00 - - YoY % -7.59% -13.19% 37.88% -72.95% 0.00% - - Horiz. % 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 - Quarter Report (Q3 2018)(to Bursa).pdf 
