[ADVCON] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[ADVCON] ADVANCECON HOLDINGS BERHAD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -19.3%
YoY- 7.85%
Quarter Report
Latest QR
Upcoming QR
ADVCON's Result
ADVCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 250,336 236,356 208,860 265,276 301,657 298,314 305,200 -12.32%
PBT 6,646 1,966 -4,234 12,844 16,280 15,649 15,924 -44.00%
Tax -4,545 -4,021 -5,110 -4,108 -5,455 -4,694 -4,964 -5.68%
NP 2,101 -2,054 -9,344 8,736 10,825 10,954 10,960 -66.58%
-
NP to SH 2,101 -2,054 -9,344 8,736 10,825 10,954 10,960 -66.58%
-
Tax Rate 68.39% 204.53% - 31.98% 33.51% 30.00% 31.17% -
Total Cost 248,235 238,410 218,204 256,540 290,832 287,360 294,240 -10.66%
-
Net Worth 183,287 183,287 184,385 192,815 192,811 188,699 188,667 -1.90%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 3,984 53 - - 2,410 - - -
Div Payout % 189.65% 0.00% - - 22.26% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 183,287 183,287 184,385 192,815 192,811 188,699 188,667 -1.90%
NOSH 405,075 405,075 404,322 403,928 403,928 402,205 402,732 0.38%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 0.84% -0.87% -4.47% 3.29% 3.59% 3.67% 3.59% -
ROE 1.15% -1.12% -5.07% 4.53% 5.61% 5.81% 5.81% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 62.83 59.32 52.11 66.04 75.10 74.30 76.03 -11.88%
EPS 0.53 -0.52 -2.34 2.16 2.69 2.73 2.74 -66.38%
DPS 1.00 0.01 0.00 0.00 0.60 0.00 0.00 -
NAPS 0.46 0.46 0.46 0.48 0.48 0.47 0.47 -1.41%
Adjusted Per Share Value based on latest NOSH - 403,928
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 43.51 41.08 36.30 46.11 52.43 51.85 53.05 -12.32%
EPS 0.37 -0.36 -1.62 1.52 1.88 1.90 1.90 -66.23%
DPS 0.69 0.01 0.00 0.00 0.42 0.00 0.00 -
NAPS 0.3186 0.3186 0.3205 0.3351 0.3351 0.328 0.3279 -1.89%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.395 0.375 0.385 0.265 0.385 0.405 0.385 -
P/RPS 0.63 0.63 0.74 0.40 0.51 0.55 0.51 15.05%
P/EPS 74.91 -72.72 -16.52 12.19 14.29 14.84 14.10 202.93%
EY 1.33 -1.38 -6.05 8.21 7.00 6.74 7.09 -67.06%
DY 2.53 0.04 0.00 0.00 1.56 0.00 0.00 -
P/NAPS 0.86 0.82 0.84 0.55 0.80 0.86 0.82 3.21%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 26/11/20 26/08/20 25/06/20 27/02/20 21/11/19 28/08/19 -
Price 0.38 0.365 0.355 0.40 0.355 0.43 0.375 -
P/RPS 0.60 0.62 0.68 0.61 0.47 0.58 0.49 14.38%
P/EPS 72.07 -70.78 -15.23 18.39 13.17 15.76 13.73 200.52%
EY 1.39 -1.41 -6.57 5.44 7.59 6.35 7.28 -66.67%
DY 2.63 0.04 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 0.83 0.79 0.77 0.83 0.74 0.91 0.80 2.47%

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