[ADVENTA] YoY TTM Result on 2020-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/20 31/03/19 31/03/18 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 44,087 39,268 13,888 48,742 37,009 43,025 38,851 2.48% YoY % 12.27% 182.75% -71.51% 31.70% -13.98% 10.74% - Horiz. % 113.48% 101.07% 35.75% 125.46% 95.26% 110.74% 100.00%
PBT 24,647 -26,726 1,491 2,979 1,079 4,778 6,217 30.55% YoY % 192.22% -1,892.49% -49.95% 176.09% -77.42% -23.15% - Horiz. % 396.45% -429.89% 23.98% 47.92% 17.36% 76.85% 100.00%
Tax -621 -1,742 -817 -2,357 -1,142 -1,524 -2,382 -22.91% YoY % 64.35% -113.22% 65.34% -106.39% 25.07% 36.02% - Horiz. % 26.07% 73.13% 34.30% 98.95% 47.94% 63.98% 100.00%
NP 24,026 -28,468 674 622 -63 3,254 3,835 42.64% YoY % 184.40% -4,323.74% 8.36% 1,087.30% -101.94% -15.15% - Horiz. % 626.49% -742.32% 17.57% 16.22% -1.64% 84.85% 100.00%
NP to SH 24,378 -28,468 674 622 -63 3,254 3,835 43.04% YoY % 185.63% -4,323.74% 8.36% 1,087.30% -101.94% -15.15% - Horiz. % 635.67% -742.32% 17.57% 16.22% -1.64% 84.85% 100.00%
Tax Rate 2.52 % - % 54.80 % 79.12 % 105.84 % 31.90 % 38.31 % -40.94% YoY % 0.00% 0.00% -30.74% -25.25% 231.79% -16.73% - Horiz. % 6.58% 0.00% 143.04% 206.53% 276.27% 83.27% 100.00%
Total Cost 20,061 67,736 13,214 48,120 37,072 39,771 35,016 -10.22% YoY % -70.38% 412.61% -72.54% 29.80% -6.79% 13.58% - Horiz. % 57.29% 193.44% 37.74% 137.42% 105.87% 113.58% 100.00%
Net Worth 67,225 53,475 - 82,504 80,976 81,498 77,920 -2.82% YoY % 25.71% 0.00% 0.00% 1.89% -0.64% 4.59% - Horiz. % 86.27% 68.63% 0.00% 105.88% 103.92% 104.59% 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 10,695 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 43.87 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
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 81,498 77,920 -2.82% YoY % 25.71% 0.00% 0.00% 1.89% -0.64% 4.59% - Horiz. % 86.27% 68.63% 0.00% 105.88% 103.92% 104.59% 100.00%
NOSH 152,786 152,786 152,786 152,786 152,786 153,770 152,786 - YoY % 0.00% 0.00% 0.00% 0.00% -0.64% 0.64% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.64% 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 54.50 % -72.50 % 4.85 % 1.28 % -0.17 % 7.56 % 9.87 % 39.19% YoY % 175.17% -1,594.85% 278.91% 852.94% -102.25% -23.40% - Horiz. % 552.18% -734.55% 49.14% 12.97% -1.72% 76.60% 100.00%
ROE 36.26 % -53.24 % - % 0.75 % -0.08 % 3.99 % 4.92 % 47.19% YoY % 168.11% 0.00% 0.00% 1,037.50% -102.01% -18.90% - Horiz. % 736.99% -1,082.11% 0.00% 15.24% -1.63% 81.10% 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 28.86 25.70 9.09 31.90 24.22 27.98 25.43 2.48% YoY % 12.30% 182.73% -71.50% 31.71% -13.44% 10.03% - Horiz. % 113.49% 101.06% 35.75% 125.44% 95.24% 110.03% 100.00%
EPS 15.96 -18.63 0.44 0.41 -0.04 2.12 2.51 43.05% YoY % 185.67% -4,334.09% 7.32% 1,125.00% -101.89% -15.54% - Horiz. % 635.86% -742.23% 17.53% 16.33% -1.59% 84.46% 100.00%
DPS 7.00 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. % 100.00% - - - - - -
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 28.86 25.70 9.09 31.90 24.22 28.16 25.43 2.48% YoY % 12.30% 182.73% -71.50% 31.71% -13.99% 10.74% - Horiz. % 113.49% 101.06% 35.75% 125.44% 95.24% 110.74% 100.00%
EPS 15.96 -18.63 0.44 0.41 -0.04 2.13 2.51 43.05% YoY % 185.67% -4,334.09% 7.32% 1,125.00% -101.88% -15.14% - Horiz. % 635.86% -742.23% 17.53% 16.33% -1.59% 84.86% 100.00%
DPS 7.00 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. % 100.00% - - - - - -
NAPS 0.4400 0.3500 - 0.5400 0.5300 0.5334 0.5100 -2.82% YoY % 25.71% 0.00% 0.00% 1.89% -0.64% 4.59% - Horiz. % 86.27% 68.63% 0.00% 105.88% 103.92% 104.59% 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 1.75 1.38 6.44 1.85 2.75 3.29 3.38 -11.96% YoY % 26.81% -78.57% 248.11% -32.73% -16.41% -2.66% - Horiz. % 51.78% 40.83% 190.53% 54.73% 81.36% 97.34% 100.00%
P/EPS 3.17 -1.91 132.61 144.93 -1,612.74 43.48 34.26 -36.91% YoY % 265.97% -101.44% -8.50% 108.99% -3,809.15% 26.91% - Horiz. % 9.25% -5.58% 387.07% 423.03% -4,707.36% 126.91% 100.00%
EY 31.60 -52.49 0.75 0.69 -0.06 2.30 2.92 58.55% YoY % 160.20% -7,098.67% 8.70% 1,250.00% -102.61% -21.23% - Horiz. % 1,082.19% -1,797.60% 25.68% 23.63% -2.05% 78.77% 100.00%
DY 13.86 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. % 100.00% - - - - - -
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 3.71 1.58 0.00 1.66 2.81 3.15 3.58 0.69% YoY % 134.81% 0.00% 0.00% -40.93% -10.79% -12.01% - Horiz. % 103.63% 44.13% 0.00% 46.37% 78.49% 87.99% 100.00%
P/EPS 6.71 -2.17 0.00 130.19 -1,649.12 41.59 36.25 -27.85% YoY % 409.22% 0.00% 0.00% 107.89% -4,065.18% 14.73% - Horiz. % 18.51% -5.99% 0.00% 359.14% -4,549.30% 114.73% 100.00%
EY 14.91 -46.01 0.00 0.77 -0.06 2.40 2.76 38.60% YoY % 132.41% 0.00% 0.00% 1,383.33% -102.50% -13.04% - Horiz. % 540.22% -1,667.03% 0.00% 27.90% -2.17% 86.96% 100.00%
DY 6.54 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. % 100.00% - - - - - -
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 
