[ADVENTA] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 89.01%
YoY- -228.08%
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 99,057 76,442 33,019 12,956 87,219 74,513 60,047 39.48%
PBT 12,331 9,949 6,437 -1,291 -12,725 -2,741 2,487 189.92%
Tax 336 -803 0 0 400 0 0 -
NP 12,667 9,146 6,437 -1,291 -12,325 -2,741 2,487 195.15%
-
NP to SH 12,798 9,118 6,589 -1,291 -11,745 -2,741 2,699 181.44%
-
Tax Rate -2.72% 8.07% 0.00% - - - 0.00% -
Total Cost 86,390 67,296 26,582 14,247 99,544 77,254 57,560 30.99%
-
Net Worth 68,753 64,170 61,114 53,475 55,002 64,170 70,281 -1.45%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 68,753 64,170 61,114 53,475 55,002 64,170 70,281 -1.45%
NOSH 152,786 152,786 152,786 152,786 152,786 152,786 152,786 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 12.79% 11.96% 19.49% -9.96% -14.13% -3.68% 4.14% -
ROE 18.61% 14.21% 10.78% -2.41% -21.35% -4.27% 3.84% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 64.83 50.03 21.61 8.48 57.09 48.77 39.30 39.48%
EPS 8.38 5.97 4.31 -0.73 -7.69 -1.61 1.77 181.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.42 0.40 0.35 0.36 0.42 0.46 -1.45%
Adjusted Per Share Value based on latest NOSH - 152,786
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 33.12 25.56 11.04 4.33 29.16 24.91 20.08 39.47%
EPS 4.28 3.05 2.20 -0.43 -3.93 -0.92 0.90 181.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2299 0.2146 0.2043 0.1788 0.1839 0.2146 0.235 -1.44%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.04 1.21 1.36 0.775 1.53 2.16 1.51 -
P/RPS 1.60 2.42 6.29 9.14 2.68 4.43 3.84 -44.12%
P/EPS 12.42 20.28 31.54 -91.72 -19.90 -120.40 85.48 -72.26%
EY 8.05 4.93 3.17 -1.09 -5.02 -0.83 1.17 260.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.88 3.40 2.21 4.25 5.14 3.28 -20.79%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 24/11/21 25/08/21 28/05/21 26/02/21 25/11/20 26/08/20 -
Price 0.895 1.14 1.64 2.12 1.12 2.09 2.95 -
P/RPS 1.38 2.28 7.59 25.00 1.96 4.29 7.51 -67.57%
P/EPS 10.68 19.10 38.03 -250.90 -14.57 -116.50 166.99 -83.92%
EY 9.36 5.23 2.63 -0.40 -6.86 -0.86 0.60 521.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.71 4.10 6.06 3.11 4.98 6.41 -54.05%

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