[ORGABIO] QoQ Cumulative Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 33,291 14,474 64,354 48,327 0 0 0 - QoQ % 130.01% -77.51% 33.16% 0.00% 0.00% 0.00% - Horiz. % 68.89% 29.95% 133.16% 100.00% - - -
PBT 136 -109 7,998 5,653 0 0 0 - QoQ % 224.77% -101.36% 41.48% 0.00% 0.00% 0.00% - Horiz. % 2.41% -1.93% 141.48% 100.00% - - -
Tax -902 -668 -2,237 -1,568 0 0 0 - QoQ % -35.03% 70.14% -42.67% 0.00% 0.00% 0.00% - Horiz. % 57.53% 42.60% 142.67% 100.00% - - -
NP -766 -777 5,761 4,085 0 0 0 - QoQ % 1.42% -113.49% 41.03% 0.00% 0.00% 0.00% - Horiz. % -18.75% -19.02% 141.03% 100.00% - - -
NP to SH -766 -777 5,761 4,085 0 0 0 - QoQ % 1.42% -113.49% 41.03% 0.00% 0.00% 0.00% - Horiz. % -18.75% -19.02% 141.03% 100.00% - - -
Tax Rate 663.24 % - % 27.97 % 27.74 % - % - % - % - QoQ % 0.00% 0.00% 0.83% 0.00% 0.00% 0.00% - Horiz. % 2,390.92% 0.00% 100.83% 100.00% - - -
Total Cost 34,057 15,251 58,593 44,242 0 0 0 - QoQ % 123.31% -73.97% 32.44% 0.00% 0.00% 0.00% - Horiz. % 76.98% 34.47% 132.44% 100.00% - - -
Net Worth 52,052 52,052 24,191 22,680 - - - - QoQ % 0.00% 115.16% 6.67% 0.00% 0.00% 0.00% - Horiz. % 229.51% 229.51% 106.67% 100.00% - - -
Dividend 31/12/22 30/06/18 30/06/17 31/03/22 31/12/21 30/09/21 30/06/21 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 31/12/22 30/09/18 30/06/17 31/12/15 31/12/14 30/12/13 30/12/12 CAGR
Net Worth 52,052 52,052 24,191 22,680 - - - - QoQ % 0.00% 115.16% 6.67% 0.00% 0.00% 0.00% - Horiz. % 229.51% 229.51% 106.67% 100.00% - - -
NOSH 247,868 247,868 151,200 151,200 - - - - QoQ % 0.00% 63.93% 0.00% 0.00% 0.00% 0.00% - Horiz. % 163.93% 163.93% 100.00% 100.00% - - -
Ratio Analysis 31/12/22 30/09/22 30/06/17 31/12/15 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -2.30 % -5.37 % 8.95 % 8.45 % - % - % - % - QoQ % 57.17% -160.00% 5.92% 0.00% 0.00% 0.00% - Horiz. % -27.22% -63.55% 105.92% 100.00% - - -
ROE -1.47 % -1.49 % 23.81 % 18.01 % - % - % - % - QoQ % 1.34% -106.26% 32.20% 0.00% 0.00% 0.00% - Horiz. % -8.16% -8.27% 132.20% 100.00% - - -
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 13.43 5.84 42.56 31.96 - - - - QoQ % 129.97% -86.28% 33.17% 0.00% 0.00% 0.00% - Horiz. % 42.02% 18.27% 133.17% 100.00% - - -
EPS -0.31 -0.32 4.53 3.43 0.00 0.00 0.00 - QoQ % 3.12% -107.06% 32.07% 0.00% 0.00% 0.00% - Horiz. % -9.04% -9.33% 132.07% 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 0.2100 0.2100 0.1600 0.1500 - - 22.2500 -95.50% QoQ % 0.00% 31.25% 6.67% 0.00% 0.00% 0.00% - Horiz. % 0.94% 0.94% 0.72% 0.67% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 247,868 31/12/22 30/06/18 30/06/17 31/03/22 31/12/14 31/12/13 31/12/12 CAGR
RPS 13.43 5.84 25.96 19.50 - - - - QoQ % 129.97% -77.50% 33.13% 0.00% 0.00% 0.00% - Horiz. % 68.87% 29.95% 133.13% 100.00% - - -
EPS -0.31 -0.32 2.32 1.65 0.00 0.00 0.00 - QoQ % 3.12% -113.79% 40.61% 0.00% 0.00% 0.00% - Horiz. % -18.79% -19.39% 140.61% 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 0.2100 0.2100 0.0976 0.0915 - - 22.2500 -95.50% QoQ % 0.00% 115.16% 6.67% 0.00% 0.00% 0.00% - Horiz. % 0.94% 0.94% 0.44% 0.41% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/06/18 30/06/17 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/06/19 29/06/18 - - - - - -
Price 0.3500 0.3200 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 2.61 5.48 0.00 0.00 0.00 0.00 0.00 - QoQ % -52.37% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 47.63% 100.00% - - - - -
P/EPS -113.26 -102.08 0.00 0.00 0.00 0.00 0.00 - QoQ % -10.95% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 110.95% 100.00% - - - - -
EY -0.88 -0.98 0.00 0.00 0.00 0.00 0.00 - QoQ % 10.20% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 89.80% 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 1.67 1.52 0.00 0.00 0.00 0.00 0.00 - QoQ % 9.87% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 109.87% 100.00% - - - - -
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date - 29/11/22 26/08/18 - - - - -
Price 0.3550 0.3150 0.2750 0.0000 0.0000 0.0000 0.0000 -
P/RPS 2.64 5.39 0.65 0.00 0.00 0.00 0.00 - QoQ % -51.02% 729.23% 0.00% 0.00% 0.00% 0.00% - Horiz. % 406.15% 829.23% 100.00% - - - -
P/EPS -114.87 -100.49 7.22 0.00 0.00 0.00 0.00 - QoQ % -14.31% -1,491.83% 0.00% 0.00% 0.00% 0.00% - Horiz. % -1,591.00% -1,391.83% 100.00% - - - -
EY -0.87 -1.00 13.86 0.00 0.00 0.00 0.00 - QoQ % 13.00% -107.22% 0.00% 0.00% 0.00% 0.00% - Horiz. % -6.28% -7.22% 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 1.69 1.50 1.72 0.00 0.00 0.00 0.00 - QoQ % 12.67% -12.79% 0.00% 0.00% 0.00% 0.00% - Horiz. % 98.26% 87.21% 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
Orgabio - Q3 2022.pdf 
