[ADVENTA] QoQ Annualized Quarter Result on 2019-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 120,094 54,696 38,881 36,318 35,434 33,944 60,030 58.84% QoQ % 119.57% 40.68% 7.06% 2.50% 4.39% -43.45% - Horiz. % 200.06% 91.11% 64.77% 60.50% 59.03% 56.55% 100.00%
PBT 4,974 3,632 23,304 39,148 -142 -1,740 -23,190 - QoQ % 36.95% -84.41% -40.47% 27,669.02% 91.84% 92.50% - Horiz. % -21.45% -15.66% -100.49% -168.81% 0.61% 7.50% 100.00%
Tax 0 -48 -1,403 -1,142 -3,084 -3,176 -2,379 - QoQ % 0.00% 96.58% -22.78% 62.95% 2.90% -33.50% - Horiz. % -0.00% 2.02% 58.97% 48.03% 129.63% 133.50% 100.00%
NP 4,974 3,584 21,901 38,005 -3,226 -4,916 -25,569 - QoQ % 38.78% -83.64% -42.37% 1,278.09% 34.38% 80.77% - Horiz. % -19.45% -14.02% -85.65% -148.64% 12.62% 19.23% 100.00%
NP to SH 5,398 4,032 22,141 38,130 -3,226 -4,916 -25,569 - QoQ % 33.88% -81.79% -41.93% 1,281.98% 34.38% 80.77% - Horiz. % -21.11% -15.77% -86.59% -149.13% 12.62% 19.23% 100.00%
Tax Rate - % 1.32 % 6.02 % 2.92 % - % - % - % - QoQ % 0.00% -78.07% 106.16% 0.00% 0.00% 0.00% - Horiz. % 0.00% 45.21% 206.16% 100.00% - - -
Total Cost 115,120 51,112 16,980 -1,686 38,660 38,860 85,599 21.86% QoQ % 125.23% 201.01% 1,106.72% -104.36% -0.51% -54.60% - Horiz. % 134.49% 59.71% 19.84% -1.97% 45.16% 45.40% 100.00%
Net Worth 70,281 67,225 35,140 82,504 53,475 53,475 55,002 17.77% QoQ % 4.55% 91.30% -57.41% 54.29% 0.00% -2.78% - Horiz. % 127.78% 122.22% 63.89% 150.00% 97.22% 97.22% 100.00%
Dividend 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 10,695 - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 48.30 % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Equity 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 70,281 67,225 35,140 82,504 53,475 53,475 55,002 17.77% QoQ % 4.55% 91.30% -57.41% 54.29% 0.00% -2.78% - Horiz. % 127.78% 122.22% 63.89% 150.00% 97.22% 97.22% 100.00%
NOSH 152,786 152,786 152,786 152,786 152,786 152,786 152,786 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 4.14 % 6.55 % 56.33 % 104.64 % -9.10 % -14.48 % -42.59 % - QoQ % -36.79% -88.37% -46.17% 1,249.89% 37.15% 66.00% - Horiz. % -9.72% -15.38% -132.26% -245.69% 21.37% 34.00% 100.00%
ROE 7.68 % 6.00 % 63.01 % 46.22 % -6.03 % -9.19 % -46.49 % - QoQ % 28.00% -90.48% 36.33% 866.50% 34.39% 80.23% - Horiz. % -16.52% -12.91% -135.53% -99.42% 12.97% 19.77% 100.00%
Per Share 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 78.60 35.80 25.45 23.77 23.19 22.22 39.29 58.83% QoQ % 119.55% 40.67% 7.07% 2.50% 4.37% -43.45% - Horiz. % 200.05% 91.12% 64.77% 60.50% 59.02% 56.55% 100.00%
EPS 3.54 2.64 14.49 24.96 -2.12 -3.20 -16.74 - QoQ % 34.09% -81.78% -41.95% 1,277.36% 33.75% 80.88% - Horiz. % -21.15% -15.77% -86.56% -149.10% 12.66% 19.12% 100.00%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.4600 0.4400 0.2300 0.5400 0.3500 0.3500 0.3600 17.77% QoQ % 4.55% 91.30% -57.41% 54.29% 0.00% -2.78% - Horiz. % 127.78% 122.22% 63.89% 150.00% 97.22% 97.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 152,786 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 78.60 35.80 25.45 23.77 23.19 22.22 39.29 58.83% QoQ % 119.55% 40.67% 7.07% 2.50% 4.37% -43.45% - Horiz. % 200.05% 91.12% 64.77% 60.50% 59.02% 56.55% 100.00%
EPS 3.54 2.64 14.49 24.96 -2.12 -3.20 -16.74 - QoQ % 34.09% -81.78% -41.95% 1,277.36% 33.75% 80.88% - Horiz. % -21.15% -15.77% -86.56% -149.10% 12.66% 19.12% 100.00%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.4600 0.4400 0.2300 0.5400 0.3500 0.3500 0.3600 17.77% QoQ % 4.55% 91.30% -57.41% 54.29% 0.00% -2.78% - Horiz. % 127.78% 122.22% 63.89% 150.00% 97.22% 97.22% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.5100 0.5050 0.6000 0.5050 0.4000 0.3550 0.4350 -
P/RPS 1.92 1.41 2.36 2.12 1.72 1.60 1.11 44.14% QoQ % 36.17% -40.25% 11.32% 23.26% 7.50% 44.14% - Horiz. % 172.97% 127.03% 212.61% 190.99% 154.95% 144.14% 100.00%
P/EPS 42.74 19.14 4.14 2.02 -18.94 -11.03 -2.60 - QoQ % 123.30% 362.32% 104.95% 110.67% -71.71% -324.23% - Horiz. % -1,643.85% -736.15% -159.23% -77.69% 728.46% 424.23% 100.00%
EY 2.34 5.23 24.15 49.42 -5.28 -9.06 -38.47 - QoQ % -55.26% -78.34% -51.13% 1,035.98% 41.72% 76.45% - Horiz. % -6.08% -13.60% -62.78% -128.46% 13.72% 23.55% 100.00%
DY 0.00 0.00 11.67 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 3.28 1.15 2.61 0.94 1.14 1.01 1.21 94.53% QoQ % 185.22% -55.94% 177.66% -17.54% 12.87% -16.53% - Horiz. % 271.07% 95.04% 215.70% 77.69% 94.21% 83.47% 100.00%
Price Multiplier on Announcement Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 21/05/20 27/02/20 26/11/19 29/08/19 30/05/19 28/02/19 -
Price 2.9500 1.0700 0.6400 0.5300 0.5350 0.4050 0.3650 -
P/RPS 3.75 2.99 2.51 2.23 2.31 1.82 0.93 153.55% QoQ % 25.42% 19.12% 12.56% -3.46% 26.92% 95.70% - Horiz. % 403.23% 321.51% 269.89% 239.78% 248.39% 195.70% 100.00%
P/EPS 83.50 40.55 4.42 2.12 -25.34 -12.59 -2.18 - QoQ % 105.92% 817.42% 108.49% 108.37% -101.27% -477.52% - Horiz. % -3,830.27% -1,860.09% -202.75% -97.25% 1,162.39% 577.52% 100.00%
EY 1.20 2.47 22.64 47.09 -3.95 -7.94 -45.85 - QoQ % -51.42% -89.09% -51.92% 1,292.15% 50.25% 82.68% - Horiz. % -2.62% -5.39% -49.38% -102.70% 8.62% 17.32% 100.00%
DY 0.00 0.00 10.94 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 6.41 2.43 2.78 0.98 1.53 1.16 1.01 243.17% QoQ % 163.79% -12.59% 183.67% -35.95% 31.90% 14.85% - Horiz. % 634.65% 240.59% 275.25% 97.03% 151.49% 114.85% 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
Attachment-3rd Quarter Result.pdf 
