[ADVCON] YoY TTM 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- -23.97%
YoY- 280.37%
Quarter Report
Latest QR
Upcoming QR
ADVCON's Result
ADVCON's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 448,884 402,558 267,880 255,188 295,321 265,025 202,239 14.20%
PBT -5,653 -4,445 7,239 6,018 15,966 13,738 24,194 -
Tax 225 -4,346 -3,169 -4,948 -4,864 -5,204 -6,534 -
NP -5,428 -8,791 4,070 1,070 11,102 8,534 17,660 -
-
NP to SH -20,744 755 4,070 1,070 11,102 8,534 17,660 -
-
Tax Rate - - 43.78% 82.22% 30.46% 37.88% 27.01% -
Total Cost 454,312 411,349 263,810 254,118 284,219 256,491 184,579 16.18%
-
Net Worth 198,961 212,684 186,040 183,287 188,699 180,935 172,893 2.36%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - 39 - 4,020 - -
Div Payout % - - - 3.72% - 47.11% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 198,961 212,684 186,040 183,287 188,699 180,935 172,893 2.36%
NOSH 584,731 492,756 415,813 405,075 402,205 402,079 402,079 6.43%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -1.21% -2.18% 1.52% 0.42% 3.76% 3.22% 8.73% -
ROE -10.43% 0.35% 2.19% 0.58% 5.88% 4.72% 10.21% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 81.22 83.28 66.24 64.05 73.56 65.91 50.30 8.30%
EPS -3.75 0.16 1.01 0.27 2.77 2.12 4.39 -
DPS 0.00 0.00 0.00 0.01 0.00 1.00 0.00 -
NAPS 0.36 0.44 0.46 0.46 0.47 0.45 0.43 -2.91%
Adjusted Per Share Value based on latest NOSH - 415,813
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 76.77 68.84 45.81 43.64 50.51 45.32 34.59 14.20%
EPS -3.55 0.13 0.70 0.18 1.90 1.46 3.02 -
DPS 0.00 0.00 0.00 0.01 0.00 0.69 0.00 -
NAPS 0.3403 0.3637 0.3182 0.3135 0.3227 0.3094 0.2957 2.36%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.305 0.25 0.325 0.375 0.405 0.40 1.03 -
P/RPS 0.38 0.30 0.49 0.59 0.55 0.61 2.05 -24.48%
P/EPS -8.13 160.06 32.30 139.64 14.65 18.85 23.45 -
EY -12.31 0.62 3.10 0.72 6.83 5.31 4.26 -
DY 0.00 0.00 0.00 0.03 0.00 2.50 0.00 -
P/NAPS 0.85 0.57 0.71 0.82 0.86 0.89 2.40 -15.87%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 24/11/22 15/11/21 26/11/20 21/11/19 22/11/18 - -
Price 0.28 0.26 0.335 0.365 0.43 0.295 0.00 -
P/RPS 0.34 0.31 0.51 0.57 0.58 0.45 0.00 -
P/EPS -7.46 166.46 33.29 135.92 15.55 13.90 0.00 -
EY -13.41 0.60 3.00 0.74 6.43 7.19 0.00 -
DY 0.00 0.00 0.00 0.03 0.00 3.39 0.00 -
P/NAPS 0.78 0.59 0.73 0.79 0.91 0.66 0.00 -

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 ⃤ & 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