[ADVCON] YoY Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 - - CAGR
Revenue 73,068 77,921 71,585 63,750 0 - - - YoY % -6.23% 8.85% 12.29% 0.00% - - - Horiz. % 114.62% 122.23% 112.29% 100.00% - - -
PBT 5,172 4,544 4,229 2,541 0 - - - YoY % 13.82% 7.45% 66.43% 0.00% - - - Horiz. % 203.54% 178.83% 166.43% 100.00% - - -
Tax -1,530 -1,934 -1,343 -1,738 0 - - - YoY % 20.89% -44.01% 22.73% 0.00% - - - Horiz. % 88.03% 111.28% 77.27% 100.00% - - -
NP 3,642 2,610 2,886 803 0 - - - YoY % 39.54% -9.56% 259.40% 0.00% - - - Horiz. % 453.55% 325.03% 359.40% 100.00% - - -
NP to SH 3,642 2,610 2,886 803 0 - - - YoY % 39.54% -9.56% 259.40% 0.00% - - - Horiz. % 453.55% 325.03% 359.40% 100.00% - - -
Tax Rate 29.58 % 42.56 % 31.76 % 68.40 % - % - % - % - YoY % -30.50% 34.01% -53.57% 0.00% - - - Horiz. % 43.25% 62.22% 46.43% 100.00% - - -
Total Cost 69,426 75,311 68,699 62,947 0 - - - YoY % -7.81% 9.62% 9.14% 0.00% - - - Horiz. % 110.29% 119.64% 109.14% 100.00% - - -
Net Worth 183,287 192,811 180,865 172,893 - - - - YoY % -4.94% 6.61% 4.61% 0.00% - - - Horiz. % 106.01% 111.52% 104.61% 100.00% - - -
Dividend 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Equity 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 - - CAGR
Net Worth 183,287 192,811 180,865 172,893 - - - - YoY % -4.94% 6.61% 4.61% 0.00% - - - Horiz. % 106.01% 111.52% 104.61% 100.00% - - -
NOSH 398,450 401,691 401,923 402,079 - - - - YoY % -0.81% -0.06% -0.04% 0.00% - - - Horiz. % 99.10% 99.90% 99.96% 100.00% - - -
Ratio Analysis 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 - - CAGR
NP Margin 4.98 % 3.35 % 4.03 % 1.26 % - % - % - % - YoY % 48.66% -16.87% 219.84% 0.00% - - - Horiz. % 395.24% 265.87% 319.84% 100.00% - - -
ROE 1.99 % 1.35 % 1.60 % 0.46 % - % - % - % - YoY % 47.41% -15.62% 247.83% 0.00% - - - Horiz. % 432.61% 293.48% 347.83% 100.00% - - -
Per Share 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 - - CAGR
RPS 18.34 19.40 17.81 15.86 - - - - YoY % -5.46% 8.93% 12.30% 0.00% - - - Horiz. % 115.64% 122.32% 112.30% 100.00% - - -
EPS 0.91 0.65 0.72 0.20 0.00 - - - YoY % 40.00% -9.72% 260.00% 0.00% - - - Horiz. % 455.00% 325.00% 360.00% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.4600 0.4800 0.4500 0.4300 0.3400 - - 7.84% YoY % -4.17% 6.67% 4.65% 26.47% - - - Horiz. % 135.29% 141.18% 132.35% 126.47% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 584,731 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 - - CAGR
RPS 12.50 13.33 12.24 10.90 - - - - YoY % -6.23% 8.91% 12.29% 0.00% - - - Horiz. % 114.68% 122.29% 112.29% 100.00% - - -
EPS 0.62 0.45 0.49 0.14 0.00 - - - YoY % 37.78% -8.16% 250.00% 0.00% - - - Horiz. % 442.86% 321.43% 350.00% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.3135 0.3297 0.3093 0.2957 0.3400 - - -2.01% YoY % -4.91% 6.60% 4.60% -13.03% - - - Horiz. % 92.21% 96.97% 90.97% 86.97% 100.00% - -
Price Multiplier on Financial Quarter End Date 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 - - CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 - - - -
Price 0.3950 0.3850 0.3000 0.8550 0.0000 - - -
P/RPS 2.15 1.98 1.68 5.39 0.00 - - - YoY % 8.59% 17.86% -68.83% 0.00% - - - Horiz. % 39.89% 36.73% 31.17% 100.00% - - -
P/EPS 43.21 59.25 41.78 428.12 0.00 - - - YoY % -27.07% 41.81% -90.24% 0.00% - - - Horiz. % 10.09% 13.84% 9.76% 100.00% - - -
EY 2.31 1.69 2.39 0.23 0.00 - - - YoY % 36.69% -29.29% 939.13% 0.00% - - - Horiz. % 1,004.35% 734.78% 1,039.13% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 0.86 0.80 0.67 1.99 0.00 - - - YoY % 7.50% 19.40% -66.33% 0.00% - - - Horiz. % 43.22% 40.20% 33.67% 100.00% - - -
Price Multiplier on Announcement Date 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 - - CAGR
Date - 27/02/20 27/02/19 27/02/18 - - - -
Price 0.3800 0.3550 0.3300 0.7200 0.0000 - - -
P/RPS 2.07 1.83 1.85 4.54 0.00 - - - YoY % 13.11% -1.08% -59.25% 0.00% - - - Horiz. % 45.59% 40.31% 40.75% 100.00% - - -
P/EPS 41.57 54.64 45.96 360.52 0.00 - - - YoY % -23.92% 18.89% -87.25% 0.00% - - - Horiz. % 11.53% 15.16% 12.75% 100.00% - - -
EY 2.41 1.83 2.18 0.28 0.00 - - - YoY % 31.69% -16.06% 678.57% 0.00% - - - Horiz. % 860.71% 653.57% 778.57% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 0.83 0.74 0.73 1.67 0.00 - - - YoY % 12.16% 1.37% -56.29% 0.00% - - - Horiz. % 49.70% 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 
