[ADVCON] YoY Quarter Result on 2020-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 112,025 104,992 65,077 66,319 72,332 61,761 59,150 11.23% YoY % 6.70% 61.34% -1.87% -8.31% 17.12% 4.41% - Horiz. % 189.39% 177.50% 110.02% 112.12% 122.29% 104.41% 100.00%
PBT -1,183 -3,987 1,618 3,211 2,941 3,690 9,213 - YoY % 70.33% -346.42% -49.61% 9.18% -20.30% -59.95% - Horiz. % -12.84% -43.28% 17.56% 34.85% 31.92% 40.05% 100.00%
Tax -1,618 -537 -537 -1,027 -916 -1,158 -2,361 -6.10% YoY % -201.30% 0.00% 47.71% -12.12% 20.90% 50.95% - Horiz. % 68.53% 22.74% 22.74% 43.50% 38.80% 49.05% 100.00%
NP -2,801 -4,524 1,081 2,184 2,025 2,532 6,852 - YoY % 38.09% -518.50% -50.50% 7.85% -20.02% -63.05% - Horiz. % -40.88% -66.02% 15.78% 31.87% 29.55% 36.95% 100.00%
NP to SH 148 -2,077 1,081 2,184 2,025 2,532 6,852 -47.21% YoY % 107.13% -292.14% -50.50% 7.85% -20.02% -63.05% - Horiz. % 2.16% -30.31% 15.78% 31.87% 29.55% 36.95% 100.00%
Tax Rate - % - % 33.19 % 31.98 % 31.15 % 31.38 % 25.63 % - YoY % 0.00% 0.00% 3.78% 2.66% -0.73% 22.43% - Horiz. % 0.00% 0.00% 129.50% 124.78% 121.54% 122.43% 100.00%
Total Cost 114,826 109,516 63,996 64,135 70,307 59,229 52,298 14.00% YoY % 4.85% 71.13% -0.22% -8.78% 18.70% 13.25% - Horiz. % 219.56% 209.41% 122.37% 122.63% 134.44% 113.25% 100.00%
Net Worth 188,516 222,352 186,040 192,815 184,472 176,914 112,348 9.01% YoY % -15.22% 19.52% -3.51% 4.52% 4.27% 57.47% - Horiz. % 167.80% 197.91% 165.59% 171.62% 164.20% 157.47% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 188,516 222,352 186,040 192,815 184,472 176,914 112,348 9.01% YoY % -15.22% 19.52% -3.51% 4.52% 4.27% 57.47% - Horiz. % 167.80% 197.91% 165.59% 171.62% 164.20% 157.47% 100.00%
NOSH 483,374 483,374 404,436 401,699 401,026 402,079 312,079 7.56% YoY % 0.00% 19.52% 0.68% 0.17% -0.26% 28.84% - Horiz. % 154.89% 154.89% 129.59% 128.72% 128.50% 128.84% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -2.50 % -4.31 % 1.66 % 3.29 % 2.80 % 4.10 % 11.58 % - YoY % 42.00% -359.64% -49.54% 17.50% -31.71% -64.59% - Horiz. % -21.59% -37.22% 14.34% 28.41% 24.18% 35.41% 100.00%
ROE 0.08 % -0.93 % 0.58 % 1.13 % 1.10 % 1.43 % 6.10 % -51.42% YoY % 108.60% -260.34% -48.67% 2.73% -23.08% -76.56% - Horiz. % 1.31% -15.25% 9.51% 18.52% 18.03% 23.44% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 23.18 21.72 16.09 16.51 18.04 15.36 18.95 3.41% YoY % 6.72% 34.99% -2.54% -8.48% 17.45% -18.94% - Horiz. % 122.32% 114.62% 84.91% 87.12% 95.20% 81.06% 100.00%
EPS 0.03 -0.43 0.27 0.54 0.50 0.63 2.20 -51.11% YoY % 106.98% -259.26% -50.00% 8.00% -20.63% -71.36% - Horiz. % 1.36% -19.55% 12.27% 24.55% 22.73% 28.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3900 0.4600 0.4600 0.4800 0.4600 0.4400 0.3600 1.34% YoY % -15.22% 0.00% -4.17% 4.35% 4.55% 22.22% - Horiz. % 108.33% 127.78% 127.78% 133.33% 127.78% 122.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 584,731 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 19.16 17.96 11.13 11.34 12.37 10.56 10.12 11.22% YoY % 6.68% 61.37% -1.85% -8.33% 17.14% 4.35% - Horiz. % 189.33% 177.47% 109.98% 112.06% 122.23% 104.35% 100.00%
EPS 0.03 -0.36 0.18 0.37 0.35 0.43 1.17 -45.68% YoY % 108.33% -300.00% -51.35% 5.71% -18.60% -63.25% - Horiz. % 2.56% -30.77% 15.38% 31.62% 29.91% 36.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3224 0.3803 0.3182 0.3298 0.3155 0.3026 0.1921 9.01% YoY % -15.22% 19.52% -3.52% 4.53% 4.26% 57.52% - Horiz. % 167.83% 197.97% 165.64% 171.68% 164.24% 157.52% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 - -
Price 0.2350 0.3100 0.3900 0.2650 0.4250 0.6500 0.0000 -
P/RPS 1.01 1.43 2.42 1.61 2.36 4.23 0.00 - YoY % -29.37% -40.91% 50.31% -31.78% -44.21% 0.00% - Horiz. % 23.88% 33.81% 57.21% 38.06% 55.79% 100.00% -
P/EPS 767.52 -72.15 145.91 48.74 84.17 103.22 0.00 - YoY % 1,163.78% -149.45% 199.36% -42.09% -18.46% 0.00% - Horiz. % 743.58% -69.90% 141.36% 47.22% 81.54% 100.00% -
EY 0.13 -1.39 0.69 2.05 1.19 0.97 0.00 - YoY % 109.35% -301.45% -66.34% 72.27% 22.68% 0.00% - Horiz. % 13.40% -143.30% 71.13% 211.34% 122.68% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.60 0.67 0.85 0.55 0.92 1.48 0.00 - YoY % -10.45% -21.18% 54.55% -40.22% -37.84% 0.00% - Horiz. % 40.54% 45.27% 57.43% 37.16% 62.16% 100.00% -
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 25/05/22 21/05/21 25/06/20 28/05/19 28/05/18 - -
Price 0.2600 0.2700 0.3600 0.4000 0.3700 0.4200 0.0000 -
P/RPS 1.12 1.24 2.24 2.42 2.05 2.73 0.00 - YoY % -9.68% -44.64% -7.44% 18.05% -24.91% 0.00% - Horiz. % 41.03% 45.42% 82.05% 88.64% 75.09% 100.00% -
P/EPS 849.17 -62.84 134.69 73.57 73.27 66.70 0.00 - YoY % 1,451.32% -146.66% 83.08% 0.41% 9.85% 0.00% - Horiz. % 1,273.12% -94.21% 201.93% 110.30% 109.85% 100.00% -
EY 0.12 -1.59 0.74 1.36 1.36 1.50 0.00 - YoY % 107.55% -314.86% -45.59% 0.00% -9.33% 0.00% - Horiz. % 8.00% -106.00% 49.33% 90.67% 90.67% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.67 0.59 0.78 0.83 0.80 0.95 0.00 - YoY % 13.56% -24.36% -6.02% 3.75% -15.79% 0.00% - Horiz. % 70.53% 62.11% 82.11% 87.37% 84.21% 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 (Q1 2020).pdf 
