[CVIEW] QoQ Cumulative Quarter Result on 2022-11-30 [#4] 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 76,051 47,912 24,653 81,317 56,649 26,933 12,363 234.62% QoQ % 58.73% 94.35% -69.68% 43.55% 110.33% 117.85% - Horiz. % 615.15% 387.54% 199.41% 657.74% 458.21% 217.85% 100.00%
PBT 7,955 5,262 2,274 4,132 2,921 1,182 699 403.71% QoQ % 51.18% 131.40% -44.97% 41.46% 147.12% 69.10% - Horiz. % 1,138.05% 752.79% 325.32% 591.13% 417.88% 169.10% 100.00%
Tax -3,216 -2,126 -1,164 -1,094 -885 -123 -74 1,127.64% QoQ % -51.27% -82.65% -6.40% -23.62% -619.51% -66.22% - Horiz. % 4,345.95% 2,872.97% 1,572.97% 1,478.38% 1,195.95% 166.22% 100.00%
NP 4,739 3,136 1,110 3,038 2,036 1,059 625 284.53% QoQ % 51.12% 182.52% -63.46% 49.21% 92.26% 69.44% - Horiz. % 758.24% 501.76% 177.60% 486.08% 325.76% 169.44% 100.00%
NP to SH 4,739 3,136 1,110 3,038 2,036 1,059 625 284.53% QoQ % 51.12% 182.52% -63.46% 49.21% 92.26% 69.44% - Horiz. % 758.24% 501.76% 177.60% 486.08% 325.76% 169.44% 100.00%
Tax Rate 40.43 % 40.40 % 51.19 % 26.48 % 30.30 % 10.41 % 10.59 % 143.68% QoQ % 0.07% -21.08% 93.32% -12.61% 191.07% -1.70% - Horiz. % 381.78% 381.49% 483.38% 250.05% 286.12% 98.30% 100.00%
Total Cost 71,312 44,776 23,543 78,279 54,613 25,874 11,738 231.86% QoQ % 59.26% 90.19% -69.92% 43.33% 111.07% 120.43% - Horiz. % 607.53% 381.46% 200.57% 666.89% 465.27% 220.43% 100.00%
Net Worth 409,999 411,000 409,000 411,999 413,999 413,000 415,999 -0.96% QoQ % -0.24% 0.49% -0.73% -0.48% 0.24% -0.72% - Horiz. % 98.56% 98.80% 98.32% 99.04% 99.52% 99.28% 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 8,500 7,000 - 7,000 3,000 3,000 3,000 99.85% QoQ % 21.43% 0.00% 0.00% 133.33% 0.00% 0.00% - Horiz. % 283.33% 233.33% 0.00% 233.33% 100.00% 100.00% 100.00%
Div Payout % 179.36 % 223.21 % - % 230.41 % 147.35 % 283.29 % 480.00 % -48.03% QoQ % -19.65% 0.00% 0.00% 56.37% -47.99% -40.98% - Horiz. % 37.37% 46.50% 0.00% 48.00% 30.70% 59.02% 100.00%
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 409,999 411,000 409,000 411,999 413,999 413,000 415,999 -0.96% QoQ % -0.24% 0.49% -0.73% -0.48% 0.24% -0.72% - Horiz. % 98.56% 98.80% 98.32% 99.04% 99.52% 99.28% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 - 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 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 6.23 % 6.55 % 4.50 % 3.74 % 3.59 % 3.93 % 5.06 % 14.83% QoQ % -4.89% 45.56% 20.32% 4.18% -8.65% -22.33% - Horiz. % 123.12% 129.45% 88.93% 73.91% 70.95% 77.67% 100.00%
ROE 1.16 % 0.76 % 0.27 % 0.74 % 0.49 % 0.26 % 0.15 % 289.61% QoQ % 52.63% 181.48% -63.51% 51.02% 88.46% 73.33% - Horiz. % 773.33% 506.67% 180.00% 493.33% 326.67% 173.33% 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 76.05 47.91 24.65 81.32 56.65 26.93 12.36 234.67% QoQ % 58.74% 94.36% -69.69% 43.55% 110.36% 117.88% - Horiz. % 615.29% 387.62% 199.43% 657.93% 458.33% 217.88% 100.00%
EPS 4.74 3.14 1.11 3.04 2.04 1.06 0.63 282.56% QoQ % 50.96% 182.88% -63.49% 49.02% 92.45% 68.25% - Horiz. % 752.38% 498.41% 176.19% 482.54% 323.81% 168.25% 100.00%
DPS 8.50 7.00 0.00 7.00 3.00 3.00 3.00 99.85% QoQ % 21.43% 0.00% 0.00% 133.33% 0.00% 0.00% - Horiz. % 283.33% 233.33% 0.00% 233.33% 100.00% 100.00% 100.00%
NAPS 4.1000 4.1100 4.0900 4.1200 4.1400 4.1300 4.1600 -0.96% QoQ % -0.24% 0.49% -0.73% -0.48% 0.24% -0.72% - Horiz. % 98.56% 98.80% 98.32% 99.04% 99.52% 99.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 76.05 47.91 24.65 81.32 56.65 26.93 12.36 234.67% QoQ % 58.74% 94.36% -69.69% 43.55% 110.36% 117.88% - Horiz. % 615.29% 387.62% 199.43% 657.93% 458.33% 217.88% 100.00%
EPS 4.74 3.14 1.11 3.04 2.04 1.06 0.63 282.56% QoQ % 50.96% 182.88% -63.49% 49.02% 92.45% 68.25% - Horiz. % 752.38% 498.41% 176.19% 482.54% 323.81% 168.25% 100.00%
DPS 8.50 7.00 0.00 7.00 3.00 3.00 3.00 99.85% QoQ % 21.43% 0.00% 0.00% 133.33% 0.00% 0.00% - Horiz. % 283.33% 233.33% 0.00% 233.33% 100.00% 100.00% 100.00%
NAPS 4.1000 4.1100 4.0900 4.1200 4.1400 4.1300 4.1600 -0.96% QoQ % -0.24% 0.49% -0.73% -0.48% 0.24% -0.72% - Horiz. % 98.56% 98.80% 98.32% 99.04% 99.52% 99.28% 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 1.0800 0.9950 0.9400 0.8150 0.9700 1.0300 0.9800 -
P/RPS 1.42 2.08 3.81 1.00 1.71 3.82 7.93 -68.13% QoQ % -31.73% -45.41% 281.00% -41.52% -55.24% -51.83% - Horiz. % 17.91% 26.23% 48.05% 12.61% 21.56% 48.17% 100.00%
P/EPS 22.79 31.73 84.68 26.83 47.64 97.26 156.80 -72.26% QoQ % -28.18% -62.53% 215.62% -43.68% -51.02% -37.97% - Horiz. % 14.53% 20.24% 54.01% 17.11% 30.38% 62.03% 100.00%
EY 4.39 3.15 1.18 3.73 2.10 1.03 0.64 259.75% QoQ % 39.37% 166.95% -68.36% 77.62% 103.88% 60.94% - Horiz. % 685.94% 492.19% 184.38% 582.81% 328.12% 160.94% 100.00%
DY 7.87 7.04 0.00 8.59 3.09 2.91 3.06 87.39% QoQ % 11.79% 0.00% 0.00% 177.99% 6.19% -4.90% - Horiz. % 257.19% 230.07% 0.00% 280.72% 100.98% 95.10% 100.00%
P/NAPS 0.26 0.24 0.23 0.20 0.23 0.25 0.24 5.47% QoQ % 8.33% 4.35% 15.00% -13.04% -8.00% 4.17% - Horiz. % 108.33% 100.00% 95.83% 83.33% 95.83% 104.17% 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 - - 27/04/23 19/01/23 18/10/22 26/07/22 28/04/22 -
Price 1.0600 1.0500 1.0700 0.9600 0.9400 0.9950 1.0500 -
P/RPS 1.39 2.19 4.34 1.18 1.66 3.69 8.49 -69.97% QoQ % -36.53% -49.54% 267.80% -28.92% -55.01% -56.54% - Horiz. % 16.37% 25.80% 51.12% 13.90% 19.55% 43.46% 100.00%
P/EPS 22.37 33.48 96.40 31.60 46.17 93.96 168.00 -73.83% QoQ % -33.18% -65.27% 205.06% -31.56% -50.86% -44.07% - Horiz. % 13.32% 19.93% 57.38% 18.81% 27.48% 55.93% 100.00%
EY 4.47 2.99 1.04 3.16 2.17 1.06 0.60 280.06% QoQ % 49.50% 187.50% -67.09% 45.62% 104.72% 76.67% - Horiz. % 745.00% 498.33% 173.33% 526.67% 361.67% 176.67% 100.00%
DY 8.02 6.67 0.00 7.29 3.19 3.02 2.86 98.48% QoQ % 20.24% 0.00% 0.00% 128.53% 5.63% 5.59% - Horiz. % 280.42% 233.22% 0.00% 254.90% 111.54% 105.59% 100.00%
P/NAPS 0.26 0.26 0.26 0.23 0.23 0.24 0.25 2.64% QoQ % 0.00% 0.00% 13.04% 0.00% -4.17% -4.00% - Horiz. % 104.00% 104.00% 104.00% 92.00% 92.00% 96.00% 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
FY2022 Qtr 4.pdf 
