[ADVENTA] YoY Cumulative Quarter Result on 2020-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/20 31/03/19 31/03/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 13,674 8,486 0 13,888 9,381 12,303 11,159 4.01% YoY % 61.14% 0.00% 0.00% 48.04% -23.75% 10.25% - Horiz. % 122.54% 76.05% 0.00% 124.46% 84.07% 110.25% 100.00%
PBT 908 -435 0 1,491 39 1,358 1,438 -8.51% YoY % 308.74% 0.00% 0.00% 3,723.08% -97.13% -5.56% - Horiz. % 63.14% -30.25% 0.00% 103.69% 2.71% 94.44% 100.00%
Tax -12 -794 0 -817 152 -420 -664 -54.01% YoY % 98.49% 0.00% 0.00% -637.50% 136.19% 36.75% - Horiz. % 1.81% 119.58% -0.00% 123.04% -22.89% 63.25% 100.00%
NP 896 -1,229 0 674 191 938 774 2.87% YoY % 172.90% 0.00% 0.00% 252.88% -79.64% 21.19% - Horiz. % 115.76% -158.79% 0.00% 87.08% 24.68% 121.19% 100.00%
NP to SH 1,008 -1,229 0 674 191 938 774 5.25% YoY % 182.02% 0.00% 0.00% 252.88% -79.64% 21.19% - Horiz. % 130.23% -158.79% 0.00% 87.08% 24.68% 121.19% 100.00%
Tax Rate 1.32 % - % - % 54.80 % -389.74 % 30.93 % 46.18 % -49.74% YoY % 0.00% 0.00% 0.00% 114.06% -1,360.07% -33.02% - Horiz. % 2.86% 0.00% 0.00% 118.67% -843.96% 66.98% 100.00%
Total Cost 12,778 9,715 0 13,214 9,190 11,365 10,385 4.09% YoY % 31.53% 0.00% 0.00% 43.79% -19.14% 9.44% - Horiz. % 123.04% 93.55% 0.00% 127.24% 88.49% 109.44% 100.00%
Net Worth 67,225 53,475 - 82,504 80,976 80,976 77,920 -2.82% YoY % 25.71% 0.00% 0.00% 1.89% 0.00% 3.92% - Horiz. % 86.27% 68.63% 0.00% 105.88% 103.92% 103.92% 100.00%
Dividend 31/03/20 31/03/19 31/03/18 31/01/18 31/01/17 31/01/16 31/01/15 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 31/03/20 31/03/19 31/03/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 67,225 53,475 - 82,504 80,976 80,976 77,920 -2.82% YoY % 25.71% 0.00% 0.00% 1.89% 0.00% 3.92% - Horiz. % 86.27% 68.63% 0.00% 105.88% 103.92% 103.92% 100.00%
NOSH 152,786 152,786 152,786 152,786 152,786 152,786 152,786 - YoY % 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 31/03/19 31/03/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 6.55 % -14.48 % - % 4.85 % 2.04 % 7.62 % 6.94 % -1.11% YoY % 145.23% 0.00% 0.00% 137.75% -73.23% 9.80% - Horiz. % 94.38% -208.65% 0.00% 69.88% 29.39% 109.80% 100.00%
ROE 1.50 % -2.30 % - % 0.82 % 0.24 % 1.16 % 0.99 % 8.37% YoY % 165.22% 0.00% 0.00% 241.67% -79.31% 17.17% - Horiz. % 151.52% -232.32% 0.00% 82.83% 24.24% 117.17% 100.00%
Per Share 31/03/20 31/03/19 31/03/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 8.95 5.55 - 9.09 6.14 8.05 7.30 4.02% YoY % 61.26% 0.00% 0.00% 48.05% -23.73% 10.27% - Horiz. % 122.60% 76.03% 0.00% 124.52% 84.11% 110.27% 100.00%
EPS 0.66 -0.80 0.00 0.44 0.13 0.61 0.51 5.12% YoY % 182.50% 0.00% 0.00% 238.46% -78.69% 19.61% - Horiz. % 129.41% -156.86% 0.00% 86.27% 25.49% 119.61% 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 0.4400 0.3500 - 0.5400 0.5300 0.5300 0.5100 -2.82% YoY % 25.71% 0.00% 0.00% 1.89% 0.00% 3.92% - Horiz. % 86.27% 68.63% 0.00% 105.88% 103.92% 103.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 152,786 31/03/20 31/03/19 31/03/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 8.95 5.55 - 9.09 6.14 8.05 7.30 4.02% YoY % 61.26% 0.00% 0.00% 48.05% -23.73% 10.27% - Horiz. % 122.60% 76.03% 0.00% 124.52% 84.11% 110.27% 100.00%
EPS 0.66 -0.80 0.00 0.44 0.13 0.61 0.51 5.12% YoY % 182.50% 0.00% 0.00% 238.46% -78.69% 19.61% - Horiz. % 129.41% -156.86% 0.00% 86.27% 25.49% 119.61% 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 0.4400 0.3500 - 0.5400 0.5300 0.5300 0.5100 -2.82% YoY % 25.71% 0.00% 0.00% 1.89% 0.00% 3.92% - Horiz. % 86.27% 68.63% 0.00% 105.88% 103.92% 103.92% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/03/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 31/03/20 29/03/19 30/03/18 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.5050 0.3550 0.5850 0.5900 0.6650 0.9200 0.8600 -
P/RPS 5.64 6.39 0.00 6.49 10.83 11.43 11.77 -13.27% YoY % -11.74% 0.00% 0.00% -40.07% -5.25% -2.89% - Horiz. % 47.92% 54.29% 0.00% 55.14% 92.01% 97.11% 100.00%
P/EPS 76.54 -44.13 0.00 133.74 531.95 149.85 169.76 -14.29% YoY % 273.44% 0.00% 0.00% -74.86% 254.99% -11.73% - Horiz. % 45.09% -26.00% 0.00% 78.78% 313.35% 88.27% 100.00%
EY 1.31 -2.27 0.00 0.75 0.19 0.67 0.59 16.69% YoY % 157.71% 0.00% 0.00% 294.74% -71.64% 13.56% - Horiz. % 222.03% -384.75% 0.00% 127.12% 32.20% 113.56% 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 1.15 1.01 0.00 1.09 1.25 1.74 1.69 -7.18% YoY % 13.86% 0.00% 0.00% -12.80% -28.16% 2.96% - Horiz. % 68.05% 59.76% 0.00% 64.50% 73.96% 102.96% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/03/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 21/05/20 30/05/19 - 28/03/18 28/03/17 29/03/16 17/03/15 -
Price 1.0700 0.4050 0.0000 0.5300 0.6800 0.8800 0.9100 -
P/RPS 11.96 7.29 0.00 5.83 11.07 10.93 12.46 -0.79% YoY % 64.06% 0.00% 0.00% -47.34% 1.28% -12.28% - Horiz. % 95.99% 58.51% 0.00% 46.79% 88.84% 87.72% 100.00%
P/EPS 162.18 -50.35 0.00 120.14 543.95 143.34 179.63 -1.96% YoY % 422.11% 0.00% 0.00% -77.91% 279.48% -20.20% - Horiz. % 90.29% -28.03% 0.00% 66.88% 302.82% 79.80% 100.00%
EY 0.62 -1.99 0.00 0.83 0.18 0.70 0.56 1.99% YoY % 131.16% 0.00% 0.00% 361.11% -74.29% 25.00% - Horiz. % 110.71% -355.36% 0.00% 148.21% 32.14% 125.00% 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 2.43 1.16 0.00 0.98 1.28 1.66 1.78 6.21% YoY % 109.48% 0.00% 0.00% -23.44% -22.89% -6.74% - Horiz. % 136.52% 65.17% 0.00% 55.06% 71.91% 93.26% 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-1st Quarter Result.pdf 
