[BABA] QoQ Cumulative Quarter Result on 2022-04-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/10/23 30/04/23 31/10/22 30/04/22 31/10/21 30/04/21 31/10/20 CAGR
Revenue 33,905 16,817 46,454 25,904 67,286 35,445 43,950 -8.29% QoQ % 101.61% -63.80% 79.33% -61.50% 89.83% -19.35% - Horiz. % 77.14% 38.26% 105.70% 58.94% 153.10% 80.65% 100.00%
PBT 3,395 1,893 7,202 4,150 18,200 10,664 10,720 -31.84% QoQ % 79.34% -73.72% 73.54% -77.20% 70.67% -0.52% - Horiz. % 31.67% 17.66% 67.18% 38.71% 169.78% 99.48% 100.00%
Tax -1,162 -526 -1,709 -883 -5,140 -2,612 -2,460 -22.12% QoQ % -120.91% 69.22% -93.54% 82.82% -96.78% -6.18% - Horiz. % 47.24% 21.38% 69.47% 35.89% 208.94% 106.18% 100.00%
NP 2,233 1,367 5,493 3,267 13,060 8,052 8,260 -35.34% QoQ % 63.35% -75.11% 68.14% -74.98% 62.20% -2.52% - Horiz. % 27.03% 16.55% 66.50% 39.55% 158.11% 97.48% 100.00%
NP to SH 2,493 1,407 5,394 3,195 12,803 7,883 8,168 -32.67% QoQ % 77.19% -73.92% 68.83% -75.04% 62.41% -3.49% - Horiz. % 30.52% 17.23% 66.04% 39.12% 156.75% 96.51% 100.00%
Tax Rate 34.23 % 27.79 % 23.73 % 21.28 % 28.24 % 24.49 % 22.95 % 14.25% QoQ % 23.17% 17.11% 11.51% -24.65% 15.31% 6.71% - Horiz. % 149.15% 121.09% 103.40% 92.72% 123.05% 106.71% 100.00%
Total Cost 31,672 15,450 40,961 22,637 54,226 27,393 35,690 -3.90% QoQ % 105.00% -62.28% 80.95% -58.25% 97.96% -23.25% - Horiz. % 88.74% 43.29% 114.77% 63.43% 151.94% 76.75% 100.00%
Net Worth 56,831 55,730 55,078 52,876 51,191 46,269 39,528 12.87% QoQ % 1.98% 1.18% 4.16% 3.29% 10.64% 17.06% - Horiz. % 143.77% 140.99% 139.34% 133.77% 129.51% 117.06% 100.00%
Dividend 31/10/23 30/04/23 31/10/22 30/04/22 31/10/21 30/04/21 31/10/20 CAGR
Div 426 - 741 - 1,505 - 1,146 -28.04% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 37.25% 0.00% 64.71% 0.00% 131.37% 0.00% 100.00%
Div Payout % 17.13 % - % 13.75 % - % 11.76 % - % 14.03 % 6.88% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 122.10% 0.00% 98.00% 0.00% 83.82% 0.00% 100.00%
Equity 31/10/23 30/04/23 31/10/22 30/04/22 31/10/21 30/04/21 31/10/20 CAGR
Net Worth 56,831 55,730 55,078 52,876 51,191 46,269 39,528 12.87% QoQ % 1.98% 1.18% 4.16% 3.29% 10.64% 17.06% - Horiz. % 143.77% 140.99% 139.34% 133.77% 129.51% 117.06% 100.00%
NOSH 224,720 224,720 224,720 224,720 224,720 224,720 224,720 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/10/23 30/04/23 31/10/22 30/04/22 31/10/21 30/04/21 31/10/20 CAGR
NP Margin 6.59 % 8.13 % 11.82 % 12.61 % 19.41 % 22.72 % 18.79 % -29.48% QoQ % -18.94% -31.22% -6.26% -35.03% -14.57% 20.92% - Horiz. % 35.07% 43.27% 62.91% 67.11% 103.30% 120.92% 100.00%
ROE 4.39 % 2.52 % 9.79 % 6.04 % 25.01 % 17.04 % 20.66 % -40.33% QoQ % 74.21% -74.26% 62.09% -75.85% 46.77% -17.52% - Horiz. % 21.25% 12.20% 47.39% 29.24% 121.06% 82.48% 100.00%
Per Share 31/10/23 30/04/23 31/10/22 30/04/22 31/10/21 30/04/21 31/10/20 CAGR
RPS 15.09 7.48 20.67 11.53 29.94 15.77 19.56 -8.29% QoQ % 101.74% -63.81% 79.27% -61.49% 89.85% -19.38% - Horiz. % 77.15% 38.24% 105.67% 58.95% 153.07% 80.62% 100.00%
EPS 1.11 0.63 2.40 1.42 5.70 3.51 3.63 -32.63% QoQ % 76.19% -73.75% 69.01% -75.09% 62.39% -3.31% - Horiz. % 30.58% 17.36% 66.12% 39.12% 157.02% 96.69% 100.00%
DPS 0.19 0.00 0.33 0.00 0.67 0.00 0.51 -28.04% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 37.25% 0.00% 64.71% 0.00% 131.37% 0.00% 100.00%
NAPS 0.2529 0.2480 0.2451 0.2353 0.2278 0.2059 0.1759 12.87% QoQ % 1.98% 1.18% 4.16% 3.29% 10.64% 17.06% - Horiz. % 143.77% 140.99% 139.34% 133.77% 129.51% 117.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 224,720 31/10/23 30/04/23 31/10/22 30/04/22 31/10/21 30/04/21 31/10/20 CAGR
RPS 15.09 7.48 20.67 11.53 29.94 15.77 19.56 -8.29% QoQ % 101.74% -63.81% 79.27% -61.49% 89.85% -19.38% - Horiz. % 77.15% 38.24% 105.67% 58.95% 153.07% 80.62% 100.00%
EPS 1.11 0.63 2.40 1.42 5.70 3.51 3.63 -32.63% QoQ % 76.19% -73.75% 69.01% -75.09% 62.39% -3.31% - Horiz. % 30.58% 17.36% 66.12% 39.12% 157.02% 96.69% 100.00%
DPS 0.19 0.00 0.33 0.00 0.67 0.00 0.51 -28.04% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 37.25% 0.00% 64.71% 0.00% 131.37% 0.00% 100.00%
NAPS 0.2529 0.2480 0.2451 0.2353 0.2278 0.2059 0.1759 12.87% QoQ % 1.98% 1.18% 4.16% 3.29% 10.64% 17.06% - Horiz. % 143.77% 140.99% 139.34% 133.77% 129.51% 117.06% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 30/04/23 31/10/22 30/04/22 31/10/21 30/04/21 31/10/20 CAGR
Date 31/10/23 28/04/23 31/10/22 29/04/22 29/10/21 30/04/21 30/10/20 -
Price 0.4400 0.4400 0.4400 0.4400 0.4500 0.2600 0.1700 -
P/RPS 2.92 5.88 2.13 3.82 1.50 1.65 0.87 49.72% QoQ % -50.34% 176.06% -44.24% 154.67% -9.09% 89.66% - Horiz. % 335.63% 675.86% 244.83% 439.08% 172.41% 189.66% 100.00%
P/EPS 39.66 70.27 18.33 30.95 7.90 7.41 4.68 103.88% QoQ % -43.56% 283.36% -40.78% 291.77% 6.61% 58.33% - Horiz. % 847.44% 1,501.50% 391.67% 661.32% 168.80% 158.33% 100.00%
EY 2.52 1.42 5.46 3.23 12.66 13.49 21.38 -50.97% QoQ % 77.46% -73.99% 69.04% -74.49% -6.15% -36.90% - Horiz. % 11.79% 6.64% 25.54% 15.11% 59.21% 63.10% 100.00%
DY 0.43 0.00 0.75 0.00 1.49 0.00 3.00 -47.67% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 14.33% 0.00% 25.00% 0.00% 49.67% 0.00% 100.00%
P/NAPS 1.74 1.77 1.80 1.87 1.98 1.26 0.97 21.50% QoQ % -1.69% -1.67% -3.74% -5.56% 57.14% 29.90% - Horiz. % 179.38% 182.47% 185.57% 192.78% 204.12% 129.90% 100.00%
Price Multiplier on Announcement Date 31/10/23 30/04/23 31/10/22 30/04/22 31/10/21 30/04/21 31/10/20 CAGR
Date 29/12/23 28/06/23 - - 29/12/21 - 30/12/20 -
Price 0.4400 0.4400 0.4400 0.4400 0.4500 0.0000 0.1700 -
P/RPS 2.92 5.88 2.13 3.82 1.50 0.00 0.87 49.72% QoQ % -50.34% 176.06% -44.24% 154.67% 0.00% 0.00% - Horiz. % 335.63% 675.86% 244.83% 439.08% 172.41% 0.00% 100.00%
P/EPS 39.66 70.27 18.33 30.95 7.90 0.00 4.68 103.88% QoQ % -43.56% 283.36% -40.78% 291.77% 0.00% 0.00% - Horiz. % 847.44% 1,501.50% 391.67% 661.32% 168.80% 0.00% 100.00%
EY 2.52 1.42 5.46 3.23 12.66 0.00 21.38 -50.97% QoQ % 77.46% -73.99% 69.04% -74.49% 0.00% 0.00% - Horiz. % 11.79% 6.64% 25.54% 15.11% 59.21% 0.00% 100.00%
DY 0.43 0.00 0.75 0.00 1.49 0.00 3.00 -47.67% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 14.33% 0.00% 25.00% 0.00% 49.67% 0.00% 100.00%
P/NAPS 1.74 1.77 1.80 1.87 1.98 0.00 0.97 21.50% QoQ % -1.69% -1.67% -3.74% -5.56% 0.00% 0.00% - Horiz. % 179.38% 182.47% 185.57% 192.78% 204.12% 0.00% 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
Half Yearly Report.pdf 
