[PUC] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,639 1,451 6,660 1,374 5,758 5,453 7,096 -62.46% QoQ % 12.96% -78.21% 384.72% -76.14% 5.59% -23.15% - Horiz. % 23.10% 20.45% 93.86% 19.36% 81.14% 76.85% 100.00%
PBT -1,186 -6,830 -23,649 -9,665 -7,749 -7,832 -29,112 -88.23% QoQ % 82.64% 71.12% -144.69% -24.73% 1.06% 73.10% - Horiz. % 4.07% 23.46% 81.23% 33.20% 26.62% 26.90% 100.00%
Tax 0 0 2 7 -25 -22 -16 - QoQ % 0.00% 0.00% -71.43% 128.00% -13.64% -37.50% - Horiz. % -0.00% -0.00% -12.50% -43.75% 156.25% 137.50% 100.00%
NP -1,186 -6,830 -23,647 -9,658 -7,774 -7,854 -29,128 -88.23% QoQ % 82.64% 71.12% -144.84% -24.23% 1.02% 73.04% - Horiz. % 4.07% 23.45% 81.18% 33.16% 26.69% 26.96% 100.00%
NP to SH -1,186 -6,830 -23,647 -9,658 -7,938 -7,913 -29,128 -88.23% QoQ % 82.64% 71.12% -144.84% -21.67% -0.32% 72.83% - Horiz. % 4.07% 23.45% 81.18% 33.16% 27.25% 27.17% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 2,825 8,281 30,307 11,032 13,532 13,307 36,224 -81.83% QoQ % -65.89% -72.68% 174.72% -18.47% 1.69% -63.26% - Horiz. % 7.80% 22.86% 83.67% 30.45% 37.36% 36.74% 100.00%
Net Worth 162,310 160,609 163,647 190,612 197,088 194,906 149,633 5.59% QoQ % 1.06% -1.86% -14.15% -3.29% 1.12% 30.26% - Horiz. % 108.47% 107.33% 109.37% 127.39% 131.71% 130.26% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 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 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 162,310 160,609 163,647 190,612 197,088 194,906 149,633 5.59% QoQ % 1.06% -1.86% -14.15% -3.29% 1.12% 30.26% - Horiz. % 108.47% 107.33% 109.37% 127.39% 131.71% 130.26% 100.00%
NOSH 1,787,563 1,753,375 1,601,243 1,576,609 1,551,879 1,477,682 1,068,049 41.10% QoQ % 1.95% 9.50% 1.56% 1.59% 5.02% 38.35% - Horiz. % 167.37% 164.17% 149.92% 147.62% 145.30% 138.35% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -72.36 % -470.71 % -355.06 % -702.91 % -135.01 % -144.03 % -410.48 % -68.66% QoQ % 84.63% -32.57% 49.49% -420.64% 6.26% 64.91% - Horiz. % 17.63% 114.67% 86.50% 171.24% 32.89% 35.09% 100.00%
ROE -0.73 % -4.25 % -14.45 % -5.07 % -4.03 % -4.06 % -19.47 % -88.86% QoQ % 82.82% 70.59% -185.01% -25.81% 0.74% 79.15% - Horiz. % 3.75% 21.83% 74.22% 26.04% 20.70% 20.85% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.09 0.08 0.42 0.09 0.37 0.37 0.66 -73.60% QoQ % 12.50% -80.95% 366.67% -75.68% 0.00% -43.94% - Horiz. % 13.64% 12.12% 63.64% 13.64% 56.06% 56.06% 100.00%
EPS -0.07 -0.39 -1.48 -0.61 -0.50 -0.53 -2.73 -91.36% QoQ % 82.05% 73.65% -142.62% -22.00% 5.66% 80.59% - Horiz. % 2.56% 14.29% 54.21% 22.34% 18.32% 19.41% 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 0.0908 0.0916 0.1022 0.1209 0.1270 0.1319 0.1401 -25.17% QoQ % -0.87% -10.37% -15.47% -4.80% -3.71% -5.85% - Horiz. % 64.81% 65.38% 72.95% 86.30% 90.65% 94.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,367,787 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.07 0.06 0.28 0.06 0.24 0.23 0.30 -62.20% QoQ % 16.67% -78.57% 366.67% -75.00% 4.35% -23.33% - Horiz. % 23.33% 20.00% 93.33% 20.00% 80.00% 76.67% 100.00%
EPS -0.05 -0.29 -1.00 -0.41 -0.34 -0.33 -1.23 -88.25% QoQ % 82.76% 71.00% -143.90% -20.59% -3.03% 73.17% - Horiz. % 4.07% 23.58% 81.30% 33.33% 27.64% 26.83% 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 0.0685 0.0678 0.0691 0.0805 0.0832 0.0823 0.0632 5.53% QoQ % 1.03% -1.88% -14.16% -3.25% 1.09% 30.22% - Horiz. % 108.39% 107.28% 109.34% 127.37% 131.65% 130.22% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.0300 0.0300 0.0350 0.0250 0.0400 0.1250 0.1450 -
P/RPS 32.72 36.25 8.41 28.69 10.78 33.87 21.82 31.11% QoQ % -9.74% 331.03% -70.69% 166.14% -68.17% 55.22% - Horiz. % 149.95% 166.13% 38.54% 131.48% 49.40% 155.22% 100.00%
P/EPS -45.22 -7.70 -2.37 -4.08 -7.82 -23.34 -5.32 318.13% QoQ % -487.27% -224.89% 41.91% 47.83% 66.50% -338.72% - Horiz. % 850.00% 144.74% 44.55% 76.69% 146.99% 438.72% 100.00%
EY -2.21 -12.98 -42.19 -24.50 -12.79 -4.28 -18.81 -76.11% QoQ % 82.97% 69.23% -72.20% -91.56% -198.83% 77.25% - Horiz. % 11.75% 69.01% 224.30% 130.25% 68.00% 22.75% 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 0.33 0.33 0.34 0.21 0.31 0.95 1.03 -53.28% QoQ % 0.00% -2.94% 61.90% -32.26% -67.37% -7.77% - Horiz. % 32.04% 32.04% 33.01% 20.39% 30.10% 92.23% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 31/05/23 28/02/23 30/11/22 29/08/22 - - -
Price 0.0300 0.0300 0.0350 0.0300 0.0300 0.0450 0.1500 -
P/RPS 32.72 36.25 8.41 34.42 8.09 12.19 22.58 28.14% QoQ % -9.74% 331.03% -75.57% 325.46% -33.63% -46.01% - Horiz. % 144.91% 160.54% 37.25% 152.44% 35.83% 53.99% 100.00%
P/EPS -45.22 -7.70 -2.37 -4.90 -5.87 -8.40 -5.50 308.94% QoQ % -487.27% -224.89% 51.63% 16.52% 30.12% -52.73% - Horiz. % 822.18% 140.00% 43.09% 89.09% 106.73% 152.73% 100.00%
EY -2.21 -12.98 -42.19 -20.42 -17.05 -11.90 -18.18 -75.56% QoQ % 82.97% 69.23% -106.61% -19.77% -43.28% 34.54% - Horiz. % 12.16% 71.40% 232.07% 112.32% 93.78% 65.46% 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 0.33 0.33 0.34 0.25 0.24 0.34 1.07 -54.45% QoQ % 0.00% -2.94% 36.00% 4.17% -29.41% -68.22% - Horiz. % 30.84% 30.84% 31.78% 23.36% 22.43% 31.78% 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
PUC Quarterly Report 2022-Q3 R.pdf 
