[ADVCON] YoY Quarter Result on 2016-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 - - - CAGR
Revenue 77,921 71,585 63,750 0 - - - - YoY % 8.85% 12.29% 0.00% - - - - Horiz. % 122.23% 112.29% 100.00% - - - -
PBT 4,544 4,229 2,541 0 - - - - YoY % 7.45% 66.43% 0.00% - - - - Horiz. % 178.83% 166.43% 100.00% - - - -
Tax -1,934 -1,343 -1,738 0 - - - - YoY % -44.01% 22.73% 0.00% - - - - Horiz. % 111.28% 77.27% 100.00% - - - -
NP 2,610 2,886 803 0 - - - - YoY % -9.56% 259.40% 0.00% - - - - Horiz. % 325.03% 359.40% 100.00% - - - -
NP to SH 2,610 2,886 803 0 - - - - YoY % -9.56% 259.40% 0.00% - - - - Horiz. % 325.03% 359.40% 100.00% - - - -
Tax Rate 42.56 % 31.76 % 68.40 % - % - % - % - % - YoY % 34.01% -53.57% 0.00% - - - - Horiz. % 62.22% 46.43% 100.00% - - - -
Total Cost 75,311 68,699 62,947 0 - - - - YoY % 9.62% 9.14% 0.00% - - - - Horiz. % 119.64% 109.14% 100.00% - - - -
Net Worth 192,811 180,865 172,893 - - - - - YoY % 6.61% 4.61% 0.00% - - - - Horiz. % 111.52% 104.61% 100.00% - - - -
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 - - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
Equity 31/12/19 31/12/18 31/12/17 31/12/16 - - - CAGR
Net Worth 192,811 180,865 172,893 - - - - - YoY % 6.61% 4.61% 0.00% - - - - Horiz. % 111.52% 104.61% 100.00% - - - -
NOSH 401,691 401,923 402,079 - - - - - YoY % -0.06% -0.04% 0.00% - - - - Horiz. % 99.90% 99.96% 100.00% - - - -
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 - - - CAGR
NP Margin 3.35 % 4.03 % 1.26 % - % - % - % - % - YoY % -16.87% 219.84% 0.00% - - - - Horiz. % 265.87% 319.84% 100.00% - - - -
ROE 1.35 % 1.60 % 0.46 % - % - % - % - % - YoY % -15.62% 247.83% 0.00% - - - - Horiz. % 293.48% 347.83% 100.00% - - - -
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 - - - CAGR
RPS 19.40 17.81 15.86 - - - - - YoY % 8.93% 12.30% 0.00% - - - - Horiz. % 122.32% 112.30% 100.00% - - - -
EPS 0.65 0.72 0.20 0.00 - - - - YoY % -9.72% 260.00% 0.00% - - - - Horiz. % 325.00% 360.00% 100.00% - - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
NAPS 0.4800 0.4500 0.4300 0.3400 - - - 12.18% YoY % 6.67% 4.65% 26.47% - - - - Horiz. % 141.18% 132.35% 126.47% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 584,731 31/12/19 31/12/18 31/12/17 31/12/16 - - - CAGR
RPS 13.33 12.24 10.90 - - - - - YoY % 8.91% 12.29% 0.00% - - - - Horiz. % 122.29% 112.29% 100.00% - - - -
EPS 0.45 0.49 0.14 0.00 - - - - YoY % -8.16% 250.00% 0.00% - - - - Horiz. % 321.43% 350.00% 100.00% - - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
NAPS 0.3297 0.3093 0.2957 0.3400 - - - -1.02% YoY % 6.60% 4.60% -13.03% - - - - Horiz. % 96.97% 90.97% 86.97% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 - - - CAGR
Date 31/12/19 31/12/18 29/12/17 - - - - -
Price 0.3850 0.3000 0.8550 0.0000 - - - -
P/RPS 1.98 1.68 5.39 0.00 - - - - YoY % 17.86% -68.83% 0.00% - - - - Horiz. % 36.73% 31.17% 100.00% - - - -
P/EPS 59.25 41.78 428.12 0.00 - - - - YoY % 41.81% -90.24% 0.00% - - - - Horiz. % 13.84% 9.76% 100.00% - - - -
EY 1.69 2.39 0.23 0.00 - - - - YoY % -29.29% 939.13% 0.00% - - - - Horiz. % 734.78% 1,039.13% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
P/NAPS 0.80 0.67 1.99 0.00 - - - - YoY % 19.40% -66.33% 0.00% - - - - Horiz. % 40.20% 33.67% 100.00% - - - -
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 - - - CAGR
Date 27/02/20 27/02/19 27/02/18 - - - - -
Price 0.3550 0.3300 0.7200 0.0000 - - - -
P/RPS 1.83 1.85 4.54 0.00 - - - - YoY % -1.08% -59.25% 0.00% - - - - Horiz. % 40.31% 40.75% 100.00% - - - -
P/EPS 54.64 45.96 360.52 0.00 - - - - YoY % 18.89% -87.25% 0.00% - - - - Horiz. % 15.16% 12.75% 100.00% - - - -
EY 1.83 2.18 0.28 0.00 - - - - YoY % -16.06% 678.57% 0.00% - - - - Horiz. % 653.57% 778.57% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
P/NAPS 0.74 0.73 1.67 0.00 - - - - YoY % 1.37% -56.29% 0.00% - - - - Horiz. % 44.31% 43.71% 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 Q4 2017.pdf 
