[ANEKA] QoQ Cumulative Quarter Result on 2022-11-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 188,582 137,067 95,821 52,845 172,084 121,131 83,651 71.68% QoQ % 37.58% 43.04% 81.32% -69.29% 42.06% 44.81% - Horiz. % 225.44% 163.86% 114.55% 63.17% 205.72% 144.81% 100.00%
PBT -9,845 -11,099 -8,679 -4,502 -28,802 -18,717 -11,141 -7.89% QoQ % 11.30% -27.88% -92.78% 84.37% -53.88% -68.00% - Horiz. % 88.37% 99.62% 77.90% 40.41% 258.52% 168.00% 100.00%
Tax -1,645 -744 -304 -122 -954 -571 -465 131.64% QoQ % -121.10% -144.74% -149.18% 87.21% -67.08% -22.80% - Horiz. % 353.76% 160.00% 65.38% 26.24% 205.16% 122.80% 100.00%
NP -11,490 -11,843 -8,983 -4,624 -29,756 -19,288 -11,606 -0.67% QoQ % 2.98% -31.84% -94.27% 84.46% -54.27% -66.19% - Horiz. % 99.00% 102.04% 77.40% 39.84% 256.38% 166.19% 100.00%
NP to SH -12,630 -13,218 -9,510 -4,388 -32,444 -20,304 -12,363 1.43% QoQ % 4.45% -38.99% -116.73% 86.48% -59.79% -64.23% - Horiz. % 102.16% 106.92% 76.92% 35.49% 262.43% 164.23% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 200,072 148,910 104,804 57,469 201,840 140,419 95,257 63.78% QoQ % 34.36% 42.08% 82.37% -71.53% 43.74% 47.41% - Horiz. % 210.03% 156.32% 110.02% 60.33% 211.89% 147.41% 100.00%
Net Worth 83,115 75,245 78,551 83,403 88,728 92,489 99,118 -11.05% QoQ % 10.46% -4.21% -5.82% -6.00% -4.07% -6.69% - Horiz. % 83.86% 75.92% 79.25% 84.15% 89.52% 93.31% 100.00%
Dividend 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 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 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 83,115 75,245 78,551 83,403 88,728 92,489 99,118 -11.05% QoQ % 10.46% -4.21% -5.82% -6.00% -4.07% -6.69% - Horiz. % 83.86% 75.92% 79.25% 84.15% 89.52% 93.31% 100.00%
NOSH 633,985 592,485 591,947 591,935 591,918 542,779 538,100 11.52% QoQ % 7.00% 0.09% 0.00% 0.00% 9.05% 0.87% - Horiz. % 117.82% 110.11% 110.01% 110.00% 110.00% 100.87% 100.00%
Ratio Analysis 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin -6.09 % -8.64 % -9.37 % -8.75 % -17.29 % -15.92 % -13.87 % -42.14% QoQ % 29.51% 7.79% -7.09% 49.39% -8.61% -14.78% - Horiz. % 43.91% 62.29% 67.56% 63.09% 124.66% 114.78% 100.00%
ROE -15.20 % -17.57 % -12.11 % -5.26 % -36.57 % -21.95 % -12.47 % 14.07% QoQ % 13.49% -45.09% -130.23% 85.62% -66.61% -76.02% - Horiz. % 121.89% 140.90% 97.11% 42.18% 293.26% 176.02% 100.00%
Per Share 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 29.75 23.13 16.19 8.93 29.07 22.32 15.55 53.93% QoQ % 28.62% 42.87% 81.30% -69.28% 30.24% 43.54% - Horiz. % 191.32% 148.75% 104.12% 57.43% 186.95% 143.54% 100.00%
EPS -2.10 -2.33 -1.61 -0.74 -5.87 -3.76 -2.30 -5.87% QoQ % 9.87% -44.72% -117.57% 87.39% -56.12% -63.48% - Horiz. % 91.30% 101.30% 70.00% 32.17% 255.22% 163.48% 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 0.1311 0.1270 0.1327 0.1409 0.1499 0.1704 0.1842 -20.24% QoQ % 3.23% -4.30% -5.82% -6.00% -12.03% -7.49% - Horiz. % 71.17% 68.95% 72.04% 76.49% 81.38% 92.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 637,499 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 29.58 21.50 15.03 8.29 26.99 19.00 13.12 71.69% QoQ % 37.58% 43.05% 81.30% -69.28% 42.05% 44.82% - Horiz. % 225.46% 163.87% 114.56% 63.19% 205.72% 144.82% 100.00%
EPS -1.98 -2.07 -1.49 -0.69 -5.09 -3.18 -1.94 1.37% QoQ % 4.35% -38.93% -115.94% 86.44% -60.06% -63.92% - Horiz. % 102.06% 106.70% 76.80% 35.57% 262.37% 163.92% 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 0.1304 0.1180 0.1232 0.1308 0.1392 0.1451 0.1555 -11.04% QoQ % 10.51% -4.22% -5.81% -6.03% -4.07% -6.69% - Horiz. % 83.86% 75.88% 79.23% 84.12% 89.52% 93.31% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.1750 0.1850 0.1900 0.1450 0.1650 0.1800 0.1950 -
P/RPS 0.59 0.80 1.17 1.62 0.57 0.81 1.25 -39.30% QoQ % -26.25% -31.62% -27.78% 184.21% -29.63% -35.20% - Horiz. % 47.20% 64.00% 93.60% 129.60% 45.60% 64.80% 100.00%
P/EPS -8.78 -8.29 -11.83 -19.56 -3.01 -4.81 -8.49 2.26% QoQ % -5.91% 29.92% 39.52% -549.83% 37.42% 43.35% - Horiz. % 103.42% 97.64% 139.34% 230.39% 35.45% 56.65% 100.00%
EY -11.38 -12.06 -8.46 -5.11 -33.22 -20.78 -11.78 -2.27% QoQ % 5.64% -42.55% -65.56% 84.62% -59.87% -76.40% - Horiz. % 96.60% 102.38% 71.82% 43.38% 282.00% 176.40% 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 1.33 1.46 1.43 1.03 1.10 1.06 1.06 16.28% QoQ % -8.90% 2.10% 38.83% -6.36% 3.77% 0.00% - Horiz. % 125.47% 137.74% 134.91% 97.17% 103.77% 100.00% 100.00%
Price Multiplier on Announcement Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 26/10/23 - 27/04/23 19/01/23 31/10/22 28/07/22 28/04/22 -
Price 0.1750 0.2250 0.1800 0.1850 0.1550 0.1800 0.2200 -
P/RPS 0.59 0.97 1.11 2.07 0.53 0.81 1.42 -44.23% QoQ % -39.18% -12.61% -46.38% 290.57% -34.57% -42.96% - Horiz. % 41.55% 68.31% 78.17% 145.77% 37.32% 57.04% 100.00%
P/EPS -8.78 -10.09 -11.20 -24.96 -2.83 -4.81 -9.58 -5.63% QoQ % 12.98% 9.91% 55.13% -781.98% 41.16% 49.79% - Horiz. % 91.65% 105.32% 116.91% 260.54% 29.54% 50.21% 100.00%
EY -11.38 -9.92 -8.93 -4.01 -35.36 -20.78 -10.44 5.90% QoQ % -14.72% -11.09% -122.69% 88.66% -70.16% -99.04% - Horiz. % 109.00% 95.02% 85.54% 38.41% 338.70% 199.04% 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 1.33 1.77 1.36 1.31 1.03 1.06 1.19 7.68% QoQ % -24.86% 30.15% 3.82% 27.18% -2.83% -10.92% - Horiz. % 111.76% 148.74% 114.29% 110.08% 86.55% 89.08% 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
AJH - Q1 2023.pdf 
