[ADVENTA] QoQ TTM Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
Revenue 44,087 38,899 35,030 35,097 39,268 46,142 52,257 -11.31% QoQ % 13.34% 11.04% -0.19% -10.62% -14.90% -11.70% - Horiz. % 84.37% 74.44% 67.03% 67.16% 75.14% 88.30% 100.00%
PBT 24,647 23,304 2,305 -27,735 -26,726 -24,975 3,572 291.04% QoQ % 5.76% 911.02% 108.31% -3.78% -7.01% -799.19% - Horiz. % 690.01% 652.41% 64.53% -776.46% -748.21% -699.19% 100.00%
Tax -621 -1,403 -1,228 -1,874 -1,742 -1,562 -2,008 -56.33% QoQ % 55.74% -14.25% 34.47% -7.58% -11.52% 22.21% - Horiz. % 30.93% 69.87% 61.16% 93.33% 86.75% 77.79% 100.00%
NP 24,026 21,901 1,077 -29,609 -28,468 -26,537 1,564 588.06% QoQ % 9.70% 1,933.52% 103.64% -4.01% -7.28% -1,796.74% - Horiz. % 1,536.19% 1,400.32% 68.86% -1,893.16% -1,820.20% -1,696.74% 100.00%
NP to SH 24,378 22,141 1,171 -29,609 -28,468 -26,537 1,564 595.16% QoQ % 10.10% 1,790.78% 103.95% -4.01% -7.28% -1,796.74% - Horiz. % 1,558.70% 1,415.66% 74.87% -1,893.16% -1,820.20% -1,696.74% 100.00%
Tax Rate 2.52 % 6.02 % 53.28 % - % - % - % 56.22 % -88.83% QoQ % -58.14% -88.70% 0.00% 0.00% 0.00% 0.00% - Horiz. % 4.48% 10.71% 94.77% 0.00% 0.00% 0.00% 100.00%
Total Cost 20,061 16,998 33,953 64,706 67,736 72,679 50,693 -48.03% QoQ % 18.02% -49.94% -47.53% -4.47% -6.80% 43.37% - Horiz. % 39.57% 33.53% 66.98% 127.64% 133.62% 143.37% 100.00%
Net Worth 67,225 35,140 82,504 53,475 53,475 55,002 82,504 -13.46% QoQ % 91.30% -57.41% 54.29% 0.00% -2.78% -33.33% - Horiz. % 81.48% 42.59% 100.00% 64.81% 64.81% 66.67% 100.00%
Dividend 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
Div 10,695 10,695 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% - - - - -
Div Payout % 43.87 % 48.30 % - % - % - % - % - % - QoQ % -9.17% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 90.83% 100.00% - - - - -
Equity 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
Net Worth 67,225 35,140 82,504 53,475 53,475 55,002 82,504 -13.46% QoQ % 91.30% -57.41% 54.29% 0.00% -2.78% -33.33% - Horiz. % 81.48% 42.59% 100.00% 64.81% 64.81% 66.67% 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 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
NP Margin 54.50 % 56.30 % 3.07 % -84.36 % -72.50 % -57.51 % 2.99 % 676.37% QoQ % -3.20% 1,733.88% 103.64% -16.36% -26.07% -2,023.41% - Horiz. % 1,822.74% 1,882.94% 102.68% -2,821.40% -2,424.75% -1,923.41% 100.00%
ROE 36.26 % 63.01 % 1.42 % -55.37 % -53.24 % -48.25 % 1.90 % 701.96% QoQ % -42.45% 4,337.32% 102.56% -4.00% -10.34% -2,639.47% - Horiz. % 1,908.42% 3,316.32% 74.74% -2,914.21% -2,802.11% -2,539.47% 100.00%
Per Share 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
RPS 28.86 25.46 22.93 22.97 25.70 30.20 34.20 -11.30% QoQ % 13.35% 11.03% -0.17% -10.62% -14.90% -11.70% - Horiz. % 84.39% 74.44% 67.05% 67.16% 75.15% 88.30% 100.00%
EPS 15.96 14.49 0.77 -19.38 -18.63 -17.37 1.02 597.05% QoQ % 10.14% 1,781.82% 103.97% -4.03% -7.25% -1,802.94% - Horiz. % 1,564.71% 1,420.59% 75.49% -1,900.00% -1,826.47% -1,702.94% 100.00%
DPS 7.00 7.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% - - - - -
NAPS 0.4400 0.2300 0.5400 0.3500 0.3500 0.3600 0.5400 -13.46% QoQ % 91.30% -57.41% 54.29% 0.00% -2.78% -33.33% - Horiz. % 81.48% 42.59% 100.00% 64.81% 64.81% 66.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 152,786 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
RPS 28.86 25.46 22.93 22.97 25.70 30.20 34.20 -11.30% QoQ % 13.35% 11.03% -0.17% -10.62% -14.90% -11.70% - Horiz. % 84.39% 74.44% 67.05% 67.16% 75.15% 88.30% 100.00%
EPS 15.96 14.49 0.77 -19.38 -18.63 -17.37 1.02 597.05% QoQ % 10.14% 1,781.82% 103.97% -4.03% -7.25% -1,802.94% - Horiz. % 1,564.71% 1,420.59% 75.49% -1,900.00% -1,826.47% -1,702.94% 100.00%
DPS 7.00 7.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% - - - - -
NAPS 0.4400 0.2300 0.5400 0.3500 0.3500 0.3600 0.5400 -13.46% QoQ % 91.30% -57.41% 54.29% 0.00% -2.78% -33.33% - Horiz. % 81.48% 42.59% 100.00% 64.81% 64.81% 66.67% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 31/10/18 -
Price 0.5050 0.6000 0.5050 0.4000 0.3550 0.4350 0.4000 -
P/RPS 1.75 2.36 2.20 1.74 1.38 1.44 1.17 32.88% QoQ % -25.85% 7.27% 26.44% 26.09% -4.17% 23.08% - Horiz. % 149.57% 201.71% 188.03% 148.72% 117.95% 123.08% 100.00%
P/EPS 3.17 4.14 65.89 -2.06 -1.91 -2.50 39.08 -83.02% QoQ % -23.43% -93.72% 3,298.54% -7.85% 23.60% -106.40% - Horiz. % 8.11% 10.59% 168.60% -5.27% -4.89% -6.40% 100.00%
EY 31.60 24.15 1.52 -48.45 -52.49 -39.93 2.56 489.60% QoQ % 30.85% 1,488.82% 103.14% 7.70% -31.46% -1,659.77% - Horiz. % 1,234.38% 943.36% 59.38% -1,892.58% -2,050.39% -1,559.77% 100.00%
DY 13.86 11.67 0.00 0.00 0.00 0.00 0.00 - QoQ % 18.77% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 118.77% 100.00% - - - - -
P/NAPS 1.15 2.61 0.94 1.14 1.01 1.21 0.74 36.51% QoQ % -55.94% 177.66% -17.54% 12.87% -16.53% 63.51% - Horiz. % 155.41% 352.70% 127.03% 154.05% 136.49% 163.51% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
Date 21/05/20 27/02/20 26/11/19 29/08/19 30/05/19 28/02/19 26/12/18 -
Price 1.0700 0.6400 0.5300 0.5350 0.4050 0.3650 0.3900 -
P/RPS 3.71 2.51 2.31 2.33 1.58 1.21 1.14 130.04% QoQ % 47.81% 8.66% -0.86% 47.47% 30.58% 6.14% - Horiz. % 325.44% 220.18% 202.63% 204.39% 138.60% 106.14% 100.00%
P/EPS 6.71 4.42 69.15 -2.76 -2.17 -2.10 38.10 -70.65% QoQ % 51.81% -93.61% 2,605.44% -27.19% -3.33% -105.51% - Horiz. % 17.61% 11.60% 181.50% -7.24% -5.70% -5.51% 100.00%
EY 14.91 22.64 1.45 -36.22 -46.01 -47.59 2.62 241.31% QoQ % -34.14% 1,461.38% 104.00% 21.28% 3.32% -1,916.41% - Horiz. % 569.08% 864.12% 55.34% -1,382.44% -1,756.11% -1,816.41% 100.00%
DY 6.54 10.94 0.00 0.00 0.00 0.00 0.00 - QoQ % -40.22% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 59.78% 100.00% - - - - -
P/NAPS 2.43 2.78 0.98 1.53 1.16 1.01 0.72 136.03% QoQ % -12.59% 183.67% -35.95% 31.90% 14.85% 40.28% - Horiz. % 337.50% 386.11% 136.11% 212.50% 161.11% 140.28% 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-2nd Quarter Result.pdf 
