[ADVENTA] YoY Quarter Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/20 30/06/19 30/06/18 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 46,373 9,249 0 15,360 12,179 9,383 11,238 31.52% YoY % 401.38% 0.00% 0.00% 26.12% 29.80% -16.51% - Horiz. % 412.64% 82.30% 0.00% 136.68% 108.37% 83.49% 100.00%
PBT 1,579 364 0 1,316 683 346 1,205 5.36% YoY % 333.79% 0.00% 0.00% 92.68% 97.40% -71.29% - Horiz. % 131.04% 30.21% 0.00% 109.21% 56.68% 28.71% 100.00%
Tax 12 -748 0 -614 -538 -299 -463 - YoY % 101.60% 0.00% 0.00% -14.13% -79.93% 35.42% - Horiz. % -2.59% 161.56% -0.00% 132.61% 116.20% 64.58% 100.00%
NP 1,591 -384 0 702 145 47 742 15.89% YoY % 514.32% 0.00% 0.00% 384.14% 208.51% -93.67% - Horiz. % 214.42% -51.75% 0.00% 94.61% 19.54% 6.33% 100.00%
NP to SH 1,691 -384 0 702 145 47 742 17.26% YoY % 540.36% 0.00% 0.00% 384.14% 208.51% -93.67% - Horiz. % 227.90% -51.75% 0.00% 94.61% 19.54% 6.33% 100.00%
Tax Rate -0.76 % 205.49 % - % 46.66 % 78.77 % 86.42 % 38.42 % - YoY % -100.37% 0.00% 0.00% -40.76% -8.85% 124.93% - Horiz. % -1.98% 534.85% 0.00% 121.45% 205.02% 224.93% 100.00%
Total Cost 44,782 9,633 0 14,658 12,034 9,336 10,496 32.38% YoY % 364.88% 0.00% 0.00% 21.80% 28.90% -11.05% - Horiz. % 426.66% 91.78% 0.00% 139.65% 114.65% 88.95% 100.00%
Net Worth 70,281 53,475 - 82,504 80,976 80,976 79,448 -2.34% YoY % 31.43% 0.00% 0.00% 1.89% 0.00% 1.92% - Horiz. % 88.46% 67.31% 0.00% 103.85% 101.92% 101.92% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 30/04/18 30/04/17 30/04/16 30/04/15 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 30/06/20 30/06/19 30/06/18 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 70,281 53,475 - 82,504 80,976 80,976 79,448 -2.34% YoY % 31.43% 0.00% 0.00% 1.89% 0.00% 1.92% - Horiz. % 88.46% 67.31% 0.00% 103.85% 101.92% 101.92% 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 30/06/20 30/06/19 30/06/18 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 3.43 % -4.15 % - % 4.57 % 1.19 % 0.50 % 6.60 % -11.89% YoY % 182.65% 0.00% 0.00% 284.03% 138.00% -92.42% - Horiz. % 51.97% -62.88% 0.00% 69.24% 18.03% 7.58% 100.00%
ROE 2.41 % -0.72 % - % 0.85 % 0.18 % 0.06 % 0.93 % 20.21% YoY % 434.72% 0.00% 0.00% 372.22% 200.00% -93.55% - Horiz. % 259.14% -77.42% 0.00% 91.40% 19.35% 6.45% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 30.35 6.05 - 10.05 7.97 6.14 7.36 31.51% YoY % 401.65% 0.00% 0.00% 26.10% 29.80% -16.58% - Horiz. % 412.36% 82.20% 0.00% 136.55% 108.29% 83.42% 100.00%
EPS 1.11 -0.25 0.00 0.46 0.09 0.03 0.49 17.13% YoY % 544.00% 0.00% 0.00% 411.11% 200.00% -93.88% - Horiz. % 226.53% -51.02% 0.00% 93.88% 18.37% 6.12% 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 0.4600 0.3500 - 0.5400 0.5300 0.5300 0.5200 -2.34% YoY % 31.43% 0.00% 0.00% 1.89% 0.00% 1.92% - Horiz. % 88.46% 67.31% 0.00% 103.85% 101.92% 101.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 152,786 30/06/20 30/06/19 30/06/18 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 30.35 6.05 - 10.05 7.97 6.14 7.36 31.51% YoY % 401.65% 0.00% 0.00% 26.10% 29.80% -16.58% - Horiz. % 412.36% 82.20% 0.00% 136.55% 108.29% 83.42% 100.00%
EPS 1.11 -0.25 0.00 0.46 0.09 0.03 0.49 17.13% YoY % 544.00% 0.00% 0.00% 411.11% 200.00% -93.88% - Horiz. % 226.53% -51.02% 0.00% 93.88% 18.37% 6.12% 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 0.4600 0.3500 - 0.5400 0.5300 0.5300 0.5200 -2.34% YoY % 31.43% 0.00% 0.00% 1.89% 0.00% 1.92% - Horiz. % 88.46% 67.31% 0.00% 103.85% 101.92% 101.92% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/06/20 28/06/19 29/06/18 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 1.5100 0.4000 0.5700 0.5800 0.7000 0.8400 0.9100 -
P/RPS 4.98 6.61 0.00 5.77 8.78 13.68 12.37 -16.13% YoY % -24.66% 0.00% 0.00% -34.28% -35.82% 10.59% - Horiz. % 40.26% 53.44% 0.00% 46.65% 70.98% 110.59% 100.00%
P/EPS 136.43 -159.15 0.00 126.23 737.59 2,730.64 187.38 -5.95% YoY % 185.72% 0.00% 0.00% -82.89% -72.99% 1,357.27% - Horiz. % 72.81% -84.93% 0.00% 67.37% 393.63% 1,457.27% 100.00%
EY 0.73 -0.63 0.00 0.79 0.14 0.04 0.53 6.39% YoY % 215.87% 0.00% 0.00% 464.29% 250.00% -92.45% - Horiz. % 137.74% -118.87% 0.00% 149.06% 26.42% 7.55% 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 3.28 1.14 0.00 1.07 1.32 1.58 1.75 12.91% YoY % 187.72% 0.00% 0.00% -18.94% -16.46% -9.71% - Horiz. % 187.43% 65.14% 0.00% 61.14% 75.43% 90.29% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 26/08/20 29/08/19 - 20/06/18 22/06/17 28/06/16 23/06/15 -
Price 2.9500 0.5350 0.0000 0.5750 0.7200 0.7000 1.0200 -
P/RPS 9.72 8.84 0.00 5.72 9.03 11.40 13.87 -6.64% YoY % 9.95% 0.00% 0.00% -36.66% -20.79% -17.81% - Horiz. % 70.08% 63.73% 0.00% 41.24% 65.10% 82.19% 100.00%
P/EPS 266.54 -212.87 0.00 125.15 758.66 2,275.54 210.03 4.71% YoY % 225.21% 0.00% 0.00% -83.50% -66.66% 983.44% - Horiz. % 126.91% -101.35% 0.00% 59.59% 361.22% 1,083.44% 100.00%
EY 0.38 -0.47 0.00 0.80 0.13 0.04 0.48 -4.42% YoY % 180.85% 0.00% 0.00% 515.38% 225.00% -91.67% - Horiz. % 79.17% -97.92% 0.00% 166.67% 27.08% 8.33% 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 6.41 1.53 0.00 1.06 1.36 1.32 1.96 25.74% YoY % 318.95% 0.00% 0.00% -22.06% 3.03% -32.65% - Horiz. % 327.04% 78.06% 0.00% 54.08% 69.39% 67.35% 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 
