[ADVENTA] QoQ Annualized Quarter Result on 2020-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 99,350 120,094 54,696 38,881 36,318 35,434 33,944 104.22% QoQ % -17.27% 119.57% 40.68% 7.06% 2.50% 4.39% - Horiz. % 292.69% 353.80% 161.14% 114.54% 107.00% 104.39% 100.00%
PBT -3,654 4,974 3,632 23,304 39,148 -142 -1,740 63.79% QoQ % -173.48% 36.95% -84.41% -40.47% 27,669.02% 91.84% - Horiz. % 210.04% -285.86% -208.74% -1,339.31% -2,249.89% 8.16% 100.00%
Tax 0 0 -48 -1,403 -1,142 -3,084 -3,176 - QoQ % 0.00% 0.00% 96.58% -22.78% 62.95% 2.90% - Horiz. % -0.00% -0.00% 1.51% 44.18% 35.98% 97.10% 100.00%
NP -3,654 4,974 3,584 21,901 38,005 -3,226 -4,916 -17.89% QoQ % -173.48% 38.78% -83.64% -42.37% 1,278.09% 34.38% - Horiz. % 74.34% -101.18% -72.90% -445.50% -773.09% 65.62% 100.00%
NP to SH -3,654 5,398 4,032 22,141 38,130 -3,226 -4,916 -17.89% QoQ % -167.70% 33.88% -81.79% -41.93% 1,281.98% 34.38% - Horiz. % 74.34% -109.80% -82.02% -450.39% -775.64% 65.62% 100.00%
Tax Rate - % - % 1.32 % 6.02 % 2.92 % - % - % - QoQ % 0.00% 0.00% -78.07% 106.16% 0.00% 0.00% - Horiz. % 0.00% 0.00% 45.21% 206.16% 100.00% - -
Total Cost 103,005 115,120 51,112 16,980 -1,686 38,660 38,860 91.19% QoQ % -10.52% 125.23% 201.01% 1,106.72% -104.36% -0.51% - Horiz. % 265.07% 296.24% 131.53% 43.70% -4.34% 99.49% 100.00%
Net Worth 64,170 70,281 67,225 35,140 82,504 53,475 53,475 12.89% QoQ % -8.70% 4.55% 91.30% -57.41% 54.29% 0.00% - Horiz. % 120.00% 131.43% 125.71% 65.71% 154.29% 100.00% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 10,695 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 64,170 70,281 67,225 35,140 82,504 53,475 53,475 12.89% QoQ % -8.70% 4.55% 91.30% -57.41% 54.29% 0.00% - Horiz. % 120.00% 131.43% 125.71% 65.71% 154.29% 100.00% 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 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -3.68 % 4.14 % 6.55 % 56.33 % 104.64 % -9.10 % -14.48 % -59.78% QoQ % -188.89% -36.79% -88.37% -46.17% 1,249.89% 37.15% - Horiz. % 25.41% -28.59% -45.23% -389.02% -722.65% 62.85% 100.00%
ROE -5.70 % 7.68 % 6.00 % 63.01 % 46.22 % -6.03 % -9.19 % -27.21% QoQ % -174.22% 28.00% -90.48% 36.33% 866.50% 34.39% - Horiz. % 62.02% -83.57% -65.29% -685.64% -502.94% 65.61% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 65.03 78.60 35.80 25.45 23.77 23.19 22.22 104.20% QoQ % -17.26% 119.55% 40.67% 7.07% 2.50% 4.37% - Horiz. % 292.66% 353.74% 161.12% 114.54% 106.98% 104.37% 100.00%
EPS -2.15 3.54 2.64 14.49 24.96 -2.12 -3.20 -23.23% QoQ % -160.73% 34.09% -81.78% -41.95% 1,277.36% 33.75% - Horiz. % 67.19% -110.62% -82.50% -452.81% -780.00% 66.25% 100.00%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4200 0.4600 0.4400 0.2300 0.5400 0.3500 0.3500 12.89% QoQ % -8.70% 4.55% 91.30% -57.41% 54.29% 0.00% - Horiz. % 120.00% 131.43% 125.71% 65.71% 154.29% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 152,786 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 65.03 78.60 35.80 25.45 23.77 23.19 22.22 104.20% QoQ % -17.26% 119.55% 40.67% 7.07% 2.50% 4.37% - Horiz. % 292.66% 353.74% 161.12% 114.54% 106.98% 104.37% 100.00%
EPS -2.15 3.54 2.64 14.49 24.96 -2.12 -3.20 -23.23% QoQ % -160.73% 34.09% -81.78% -41.95% 1,277.36% 33.75% - Horiz. % 67.19% -110.62% -82.50% -452.81% -780.00% 66.25% 100.00%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4200 0.4600 0.4400 0.2300 0.5400 0.3500 0.3500 12.89% QoQ % -8.70% 4.55% 91.30% -57.41% 54.29% 0.00% - Horiz. % 120.00% 131.43% 125.71% 65.71% 154.29% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.1600 1.5100 0.5050 0.6000 0.5050 0.4000 0.3550 -
P/RPS 3.32 1.92 1.41 2.36 2.12 1.72 1.60 62.47% QoQ % 72.92% 36.17% -40.25% 11.32% 23.26% 7.50% - Horiz. % 207.50% 120.00% 88.12% 147.50% 132.50% 107.50% 100.00%
P/EPS -90.30 42.74 19.14 4.14 2.02 -18.94 -11.03 304.65% QoQ % -311.28% 123.30% 362.32% 104.95% 110.67% -71.71% - Horiz. % 818.68% -387.49% -173.53% -37.53% -18.31% 171.71% 100.00%
EY -1.11 2.34 5.23 24.15 49.42 -5.28 -9.06 -75.24% QoQ % -147.44% -55.26% -78.34% -51.13% 1,035.98% 41.72% - Horiz. % 12.25% -25.83% -57.73% -266.56% -545.47% 58.28% 100.00%
DY 0.00 0.00 0.00 11.67 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 5.14 3.28 1.15 2.61 0.94 1.14 1.01 194.99% QoQ % 56.71% 185.22% -55.94% 177.66% -17.54% 12.87% - Horiz. % 508.91% 324.75% 113.86% 258.42% 93.07% 112.87% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 21/05/20 27/02/20 26/11/19 29/08/19 30/05/19 -
Price 2.0900 2.9500 1.0700 0.6400 0.5300 0.5350 0.4050 -
P/RPS 3.21 3.75 2.99 2.51 2.23 2.31 1.82 45.83% QoQ % -14.40% 25.42% 19.12% 12.56% -3.46% 26.92% - Horiz. % 176.37% 206.04% 164.29% 137.91% 122.53% 126.92% 100.00%
P/EPS -87.37 83.50 40.55 4.42 2.12 -25.34 -12.59 262.54% QoQ % -204.63% 105.92% 817.42% 108.49% 108.37% -101.27% - Horiz. % 693.96% -663.22% -322.08% -35.11% -16.84% 201.27% 100.00%
EY -1.14 1.20 2.47 22.64 47.09 -3.95 -7.94 -72.48% QoQ % -195.00% -51.42% -89.09% -51.92% 1,292.15% 50.25% - Horiz. % 14.36% -15.11% -31.11% -285.14% -593.07% 49.75% 100.00%
DY 0.00 0.00 0.00 10.94 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 4.98 6.41 2.43 2.78 0.98 1.53 1.16 163.45% QoQ % -22.31% 163.79% -12.59% 183.67% -35.95% 31.90% - Horiz. % 429.31% 552.59% 209.48% 239.66% 84.48% 131.90% 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
Adventa Berhad-Financial Results (Q3) (Notes).pdf 
