[ADVCON] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[ADVCON] ADVANCECON HOLDINGS BERHAD
Announcement Date
15-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 120.08%
YoY- 127.77%
Quarter Report
Latest QR
Upcoming QR
ADVCON's Result
ADVCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 408,320 419,968 270,802 259,748 250,324 260,308 250,336 38.68%
PBT -11,252 -15,948 4,145 2,757 -2,192 6,472 6,646 -
Tax -4,642 -2,148 -2,095 -2,186 -650 -2,148 -4,545 1.42%
NP -15,894 -18,096 2,050 570 -2,842 4,324 2,101 -
-
NP to SH -3,056 -8,308 2,050 570 -2,842 4,324 2,101 -
-
Tax Rate - - 50.54% 79.29% - 33.19% 68.39% -
Total Cost 424,214 438,064 268,752 259,177 253,166 255,984 248,235 43.07%
-
Net Worth 207,851 222,352 180,827 186,040 186,040 186,040 183,287 8.77%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - 3,984 -
Div Payout % - - - - - - 189.65% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 207,851 222,352 180,827 186,040 186,040 186,040 183,287 8.77%
NOSH 492,756 492,756 492,756 415,813 415,813 415,813 405,075 13.99%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -3.89% -4.31% 0.76% 0.22% -1.14% 1.66% 0.84% -
ROE -1.47% -3.74% 1.13% 0.31% -1.53% 2.32% 1.15% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 84.47 86.88 65.89 64.22 61.89 64.36 62.83 21.87%
EPS -0.64 -1.72 0.50 0.15 -0.70 1.08 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.43 0.46 0.44 0.46 0.46 0.46 0.46 -4.40%
Adjusted Per Share Value based on latest NOSH - 415,813
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 69.83 71.82 46.31 44.42 42.81 44.52 42.81 38.69%
EPS -0.52 -1.42 0.35 0.10 -0.49 0.74 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.68 -
NAPS 0.3555 0.3803 0.3092 0.3182 0.3182 0.3182 0.3135 8.76%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.27 0.31 0.305 0.325 0.355 0.39 0.395 -
P/RPS 0.32 0.36 0.46 0.51 0.57 0.61 0.63 -36.41%
P/EPS -42.71 -18.04 61.14 230.33 -50.52 36.48 74.91 -
EY -2.34 -5.54 1.64 0.43 -1.98 2.74 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.53 -
P/NAPS 0.63 0.67 0.69 0.71 0.77 0.85 0.86 -18.78%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 25/05/22 24/02/22 15/11/21 21/09/21 21/05/21 26/02/21 -
Price 0.28 0.27 0.33 0.335 0.325 0.36 0.38 -
P/RPS 0.33 0.31 0.50 0.52 0.53 0.56 0.60 -32.94%
P/EPS -44.29 -15.71 66.16 237.42 -46.25 33.67 72.07 -
EY -2.26 -6.37 1.51 0.42 -2.16 2.97 1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.63 -
P/NAPS 0.65 0.59 0.75 0.73 0.71 0.78 0.83 -15.07%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment