[RL] QoQ Cumulative Quarter Result on 2022-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 67,688 194,240 142,450 97,498 65,072 23,645 6,476 377.36% QoQ % -65.15% 36.36% 46.11% 49.83% 175.20% 265.12% - Horiz. % 1,045.21% 2,999.38% 2,199.66% 1,505.53% 1,004.82% 365.12% 100.00%
PBT 3,794 3,357 1,684 225 -4,573 -7,135 -4,134 - QoQ % 13.02% 99.35% 648.44% 104.92% 35.91% -72.59% - Horiz. % -91.78% -81.20% -40.74% -5.44% 110.62% 172.59% 100.00%
Tax -1,272 -1,563 -1,824 -1,086 -251 642 814 - QoQ % 18.62% 14.31% -67.96% -332.67% -139.10% -21.13% - Horiz. % -156.27% -192.01% -224.08% -133.42% -30.84% 78.87% 100.00%
NP 2,522 1,794 -140 -861 -4,824 -6,493 -3,320 - QoQ % 40.58% 1,381.43% 83.74% 82.15% 25.70% -95.57% - Horiz. % -75.96% -54.04% 4.22% 25.93% 145.30% 195.57% 100.00%
NP to SH 1,217 -893 -2,286 -2,636 -5,995 -6,427 -3,109 - QoQ % 236.28% 60.94% 13.28% 56.03% 6.72% -106.72% - Horiz. % -39.14% 28.72% 73.53% 84.79% 192.83% 206.72% 100.00%
Tax Rate 33.53 % 46.56 % 108.31 % 482.67 % - % - % - % - QoQ % -27.99% -57.01% -77.56% 0.00% 0.00% 0.00% - Horiz. % 6.95% 9.65% 22.44% 100.00% - - -
Total Cost 65,166 192,446 142,590 98,359 69,896 30,138 9,796 253.30% QoQ % -66.14% 34.96% 44.97% 40.72% 131.92% 207.66% - Horiz. % 665.23% 1,964.54% 1,455.59% 1,004.07% 713.52% 307.66% 100.00%
Net Worth 94,999 83,967 81,099 81,140 75,344 75,515 78,420 13.63% QoQ % 13.14% 3.54% -0.05% 7.69% -0.23% -3.70% - Horiz. % 121.14% 107.07% 103.42% 103.47% 96.08% 96.30% 100.00%
Dividend 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 94,999 83,967 81,099 81,140 75,344 75,515 78,420 13.63% QoQ % 13.14% 3.54% -0.05% 7.69% -0.23% -3.70% - Horiz. % 121.14% 107.07% 103.42% 103.47% 96.08% 96.30% 100.00%
NOSH 296,875 289,542 289,641 289,788 289,788 290,445 290,445 1.47% QoQ % 2.53% -0.03% -0.05% 0.00% -0.23% 0.00% - Horiz. % 102.21% 99.69% 99.72% 99.77% 99.77% 100.00% 100.00%
Ratio Analysis 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 3.73 % 0.92 % -0.10 % -0.88 % -7.41 % -27.46 % -51.27 % - QoQ % 305.43% 1,020.00% 88.64% 88.12% 73.02% 46.44% - Horiz. % -7.28% -1.79% 0.20% 1.72% 14.45% 53.56% 100.00%
ROE 1.28 % -1.06 % -2.82 % -3.25 % -7.96 % -8.51 % -3.96 % - QoQ % 220.75% 62.41% 13.23% 59.17% 6.46% -114.90% - Horiz. % -32.32% 26.77% 71.21% 82.07% 201.01% 214.90% 100.00%
Per Share 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 22.80 67.09 49.18 33.64 22.46 8.14 2.23 370.41% QoQ % -66.02% 36.42% 46.20% 49.78% 175.92% 265.02% - Horiz. % 1,022.42% 3,008.52% 2,205.38% 1,508.52% 1,007.17% 365.02% 100.00%
EPS 0.41 -0.31 -0.79 -0.91 -2.07 -2.21 -1.07 - QoQ % 232.26% 60.76% 13.19% 56.04% 6.33% -106.54% - Horiz. % -38.32% 28.97% 73.83% 85.05% 193.46% 206.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3200 0.2900 0.2800 0.2800 0.2600 0.2600 0.2700 11.98% QoQ % 10.34% 3.57% 0.00% 7.69% 0.00% -3.70% - Horiz. % 118.52% 107.41% 103.70% 103.70% 96.30% 96.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,823 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 21.36 61.31 44.96 30.77 20.54 7.46 2.04 377.93% QoQ % -65.16% 36.37% 46.12% 49.81% 175.34% 265.69% - Horiz. % 1,047.06% 3,005.39% 2,203.92% 1,508.33% 1,006.86% 365.69% 100.00%
EPS 0.38 -0.28 -0.72 -0.83 -1.89 -2.03 -0.98 - QoQ % 235.71% 61.11% 13.25% 56.08% 6.90% -107.14% - Horiz. % -38.78% 28.57% 73.47% 84.69% 192.86% 207.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2999 0.2650 0.2560 0.2561 0.2378 0.2384 0.2475 13.64% QoQ % 13.17% 3.52% -0.04% 7.70% -0.25% -3.68% - Horiz. % 121.17% 107.07% 103.43% 103.47% 96.08% 96.32% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.3200 0.3150 0.3200 0.3600 0.3650 0.3500 0.4250 -
P/RPS 1.40 0.47 0.65 1.07 1.63 4.30 19.06 -82.43% QoQ % 197.87% -27.69% -39.25% -34.36% -62.09% -77.44% - Horiz. % 7.35% 2.47% 3.41% 5.61% 8.55% 22.56% 100.00%
P/EPS 78.06 -102.13 -40.54 -39.58 -17.64 -15.82 -39.70 - QoQ % 176.43% -151.92% -2.43% -124.38% -11.50% 60.15% - Horiz. % -196.62% 257.25% 102.12% 99.70% 44.43% 39.85% 100.00%
EY 1.28 -0.98 -2.47 -2.53 -5.67 -6.32 -2.52 - QoQ % 230.61% 60.32% 2.37% 55.38% 10.28% -150.79% - Horiz. % -50.79% 38.89% 98.02% 100.40% 225.00% 250.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.00 1.09 1.14 1.29 1.40 1.35 1.57 -25.95% QoQ % -8.26% -4.39% -11.63% -7.86% 3.70% -14.01% - Horiz. % 63.69% 69.43% 72.61% 82.17% 89.17% 85.99% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 16/11/23 - 22/05/23 10/03/23 - 29/08/22 23/05/22 -
Price 0.3200 0.3300 0.3100 0.3350 0.3850 0.3600 0.4250 -
P/RPS 1.40 0.49 0.63 1.00 1.71 4.42 19.06 -82.43% QoQ % 185.71% -22.22% -37.00% -41.52% -61.31% -76.81% - Horiz. % 7.35% 2.57% 3.31% 5.25% 8.97% 23.19% 100.00%
P/EPS 78.06 -107.00 -39.28 -36.83 -18.61 -16.27 -39.70 - QoQ % 172.95% -172.40% -6.65% -97.90% -14.38% 59.02% - Horiz. % -196.62% 269.52% 98.94% 92.77% 46.88% 40.98% 100.00%
EY 1.28 -0.93 -2.55 -2.72 -5.37 -6.15 -2.52 - QoQ % 237.63% 63.53% 6.25% 49.35% 12.68% -144.05% - Horiz. % -50.79% 36.90% 101.19% 107.94% 213.10% 244.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.00 1.14 1.11 1.20 1.48 1.38 1.57 -25.95% QoQ % -12.28% 2.70% -7.50% -18.92% 7.25% -12.10% - Horiz. % 63.69% 72.61% 70.70% 76.43% 94.27% 87.90% 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
RL 4Q FY2022.pdf 
