[ADVENTA] QoQ TTM Result on 2020-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 86,155 81,211 44,087 38,899 35,030 35,097 39,268 68.61% QoQ % 6.09% 84.21% 13.34% 11.04% -0.19% -10.62% - Horiz. % 219.40% 206.81% 112.27% 99.06% 89.21% 89.38% 100.00%
PBT -8,797 25,862 24,647 23,304 2,305 -27,735 -26,726 -52.23% QoQ % -134.02% 4.93% 5.76% 911.02% 108.31% -3.78% - Horiz. % 32.92% -96.77% -92.22% -87.20% -8.62% 103.78% 100.00%
Tax -546 139 -621 -1,403 -1,228 -1,874 -1,742 -53.76% QoQ % -492.81% 122.38% 55.74% -14.25% 34.47% -7.58% - Horiz. % 31.34% -7.98% 35.65% 80.54% 70.49% 107.58% 100.00%
NP -9,343 26,001 24,026 21,901 1,077 -29,609 -28,468 -52.32% QoQ % -135.93% 8.22% 9.70% 1,933.52% 103.64% -4.01% - Horiz. % 32.82% -91.33% -84.40% -76.93% -3.78% 104.01% 100.00%
NP to SH -8,985 26,453 24,378 22,141 1,171 -29,609 -28,468 -53.55% QoQ % -133.97% 8.51% 10.10% 1,790.78% 103.95% -4.01% - Horiz. % 31.56% -92.92% -85.63% -77.78% -4.11% 104.01% 100.00%
Tax Rate - % -0.54 % 2.52 % 6.02 % 53.28 % - % - % - QoQ % 0.00% -121.43% -58.14% -88.70% 0.00% 0.00% - Horiz. % 0.00% -1.01% 4.73% 11.30% 100.00% - -
Total Cost 95,498 55,210 20,061 16,998 33,953 64,706 67,736 25.65% QoQ % 72.97% 175.21% 18.02% -49.94% -47.53% -4.47% - Horiz. % 140.99% 81.51% 29.62% 25.09% 50.13% 95.53% 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 10,695 10,695 10,695 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Div Payout % - % 40.43 % 43.87 % 48.30 % - % - % - % - QoQ % 0.00% -7.84% -9.17% 0.00% 0.00% 0.00% - Horiz. % 0.00% 83.71% 90.83% 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 -10.84 % 32.02 % 54.50 % 56.30 % 3.07 % -84.36 % -72.50 % -71.73% QoQ % -133.85% -41.25% -3.20% 1,733.88% 103.64% -16.36% - Horiz. % 14.95% -44.17% -75.17% -77.66% -4.23% 116.36% 100.00%
ROE -14.00 % 37.64 % 36.26 % 63.01 % 1.42 % -55.37 % -53.24 % -58.86% QoQ % -137.19% 3.81% -42.45% 4,337.32% 102.56% -4.00% - Horiz. % 26.30% -70.70% -68.11% -118.35% -2.67% 104.00% 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 56.39 53.15 28.86 25.46 22.93 22.97 25.70 68.61% QoQ % 6.10% 84.16% 13.35% 11.03% -0.17% -10.62% - Horiz. % 219.42% 206.81% 112.30% 99.07% 89.22% 89.38% 100.00%
EPS -5.88 17.31 15.96 14.49 0.77 -19.38 -18.63 -53.55% QoQ % -133.97% 8.46% 10.14% 1,781.82% 103.97% -4.03% - Horiz. % 31.56% -92.91% -85.67% -77.78% -4.13% 104.03% 100.00%
DPS 7.00 7.00 7.00 7.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 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 56.39 53.15 28.86 25.46 22.93 22.97 25.70 68.61% QoQ % 6.10% 84.16% 13.35% 11.03% -0.17% -10.62% - Horiz. % 219.42% 206.81% 112.30% 99.07% 89.22% 89.38% 100.00%
EPS -5.88 17.31 15.96 14.49 0.77 -19.38 -18.63 -53.55% QoQ % -133.97% 8.46% 10.14% 1,781.82% 103.97% -4.03% - Horiz. % 31.56% -92.91% -85.67% -77.78% -4.13% 104.03% 100.00%
DPS 7.00 7.00 7.00 7.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 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 3.83 2.84 1.75 2.36 2.20 1.74 1.38 97.12% QoQ % 34.86% 62.29% -25.85% 7.27% 26.44% 26.09% - Horiz. % 277.54% 205.80% 126.81% 171.01% 159.42% 126.09% 100.00%
P/EPS -36.73 8.72 3.17 4.14 65.89 -2.06 -1.91 613.93% QoQ % -521.22% 175.08% -23.43% -93.72% 3,298.54% -7.85% - Horiz. % 1,923.04% -456.54% -165.97% -216.75% -3,449.74% 107.85% 100.00%
EY -2.72 11.47 31.60 24.15 1.52 -48.45 -52.49 -86.03% QoQ % -123.71% -63.70% 30.85% 1,488.82% 103.14% 7.70% - Horiz. % 5.18% -21.85% -60.20% -46.01% -2.90% 92.30% 100.00%
DY 3.24 4.64 13.86 11.67 0.00 0.00 0.00 - QoQ % -30.17% -66.52% 18.77% 0.00% 0.00% 0.00% - Horiz. % 27.76% 39.76% 118.77% 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 3.71 5.55 3.71 2.51 2.31 2.33 1.58 76.39% QoQ % -33.15% 49.60% 47.81% 8.66% -0.86% 47.47% - Horiz. % 234.81% 351.27% 234.81% 158.86% 146.20% 147.47% 100.00%
P/EPS -35.54 17.04 6.71 4.42 69.15 -2.76 -2.17 541.64% QoQ % -308.57% 153.95% 51.81% -93.61% 2,605.44% -27.19% - Horiz. % 1,637.79% -785.25% -309.22% -203.69% -3,186.64% 127.19% 100.00%
EY -2.81 5.87 14.91 22.64 1.45 -36.22 -46.01 -84.41% QoQ % -147.87% -60.63% -34.14% 1,461.38% 104.00% 21.28% - Horiz. % 6.11% -12.76% -32.41% -49.21% -3.15% 78.72% 100.00%
DY 3.35 2.37 6.54 10.94 0.00 0.00 0.00 - QoQ % 41.35% -63.76% -40.22% 0.00% 0.00% 0.00% - Horiz. % 30.62% 21.66% 59.78% 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 
