[ANCOMLB] QoQ Quarter Result on 2022-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 7,844 7,717 7,404 8,110 7,333 7,817 7,240 5.47% QoQ % 1.65% 4.23% -8.71% 10.60% -6.19% 7.97% - Horiz. % 108.34% 106.59% 102.27% 112.02% 101.28% 107.97% 100.00%
PBT 324 251 573 219 176 -1,297 361 -6.94% QoQ % 29.08% -56.20% 161.64% 24.43% 113.57% -459.28% - Horiz. % 89.75% 69.53% 158.73% 60.66% 48.75% -359.28% 100.00%
Tax -231 12 -163 -329 -237 -116 -209 6.88% QoQ % -2,025.00% 107.36% 50.46% -38.82% -104.31% 44.50% - Horiz. % 110.53% -5.74% 77.99% 157.42% 113.40% 55.50% 100.00%
NP 93 263 410 -110 -61 -1,413 152 -27.86% QoQ % -64.64% -35.85% 472.73% -80.33% 95.68% -1,029.61% - Horiz. % 61.18% 173.03% 269.74% -72.37% -40.13% -929.61% 100.00%
NP to SH -195 147 108 -441 -199 -1,670 -118 39.65% QoQ % -232.65% 36.11% 124.49% -121.61% 88.08% -1,315.25% - Horiz. % 165.25% -124.58% -91.53% 373.73% 168.64% 1,415.25% 100.00%
Tax Rate 71.30 % -4.78 % 28.45 % 150.23 % 134.66 % - % 57.89 % 14.86% QoQ % 1,591.63% -116.80% -81.06% 11.56% 0.00% 0.00% - Horiz. % 123.16% -8.26% 49.14% 259.51% 232.61% 0.00% 100.00%
Total Cost 7,751 7,454 6,994 8,220 7,394 9,230 7,088 6.13% QoQ % 3.98% 6.58% -14.91% 11.17% -19.89% 30.22% - Horiz. % 109.35% 105.16% 98.67% 115.97% 104.32% 130.22% 100.00%
Net Worth 18,931 23,664 18,931 18,931 23,664 23,664 23,664 -13.79% QoQ % -20.00% 25.00% 0.00% -20.00% 0.00% 0.00% - Horiz. % 80.00% 100.00% 80.00% 80.00% 100.00% 100.00% 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 18,931 23,664 18,931 18,931 23,664 23,664 23,664 -13.79% QoQ % -20.00% 25.00% 0.00% -20.00% 0.00% 0.00% - Horiz. % 80.00% 100.00% 80.00% 80.00% 100.00% 100.00% 100.00%
NOSH 473,286 473,286 473,286 473,286 473,286 473,286 473,286 - 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 1.19 % 3.41 % 5.54 % -1.36 % -0.83 % -18.08 % 2.10 % -31.45% QoQ % -65.10% -38.45% 507.35% -63.86% 95.41% -960.95% - Horiz. % 56.67% 162.38% 263.81% -64.76% -39.52% -860.95% 100.00%
ROE -1.03 % 0.62 % 0.57 % -2.33 % -0.84 % -7.06 % -0.50 % 61.69% QoQ % -266.13% 8.77% 124.46% -177.38% 88.10% -1,312.00% - Horiz. % 206.00% -124.00% -114.00% 466.00% 168.00% 1,412.00% 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 1.66 1.63 1.56 1.71 1.55 1.65 1.53 5.57% QoQ % 1.84% 4.49% -8.77% 10.32% -6.06% 7.84% - Horiz. % 108.50% 106.54% 101.96% 111.76% 101.31% 107.84% 100.00%
EPS -0.04 0.03 0.02 0.09 -0.04 -0.35 -0.02 58.54% QoQ % -233.33% 50.00% -77.78% 325.00% 88.57% -1,650.00% - Horiz. % 200.00% -150.00% -100.00% -450.00% 200.00% 1,750.00% 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 0.0400 0.0500 0.0400 0.0400 0.0500 0.0500 0.0500 -13.79% QoQ % -20.00% 25.00% 0.00% -20.00% 0.00% 0.00% - Horiz. % 80.00% 100.00% 80.00% 80.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 473,286 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 1.66 1.63 1.56 1.71 1.55 1.65 1.53 5.57% QoQ % 1.84% 4.49% -8.77% 10.32% -6.06% 7.84% - Horiz. % 108.50% 106.54% 101.96% 111.76% 101.31% 107.84% 100.00%
EPS -0.04 0.03 0.02 0.09 -0.04 -0.35 -0.02 58.54% QoQ % -233.33% 50.00% -77.78% 325.00% 88.57% -1,650.00% - Horiz. % 200.00% -150.00% -100.00% -450.00% 200.00% 1,750.00% 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 0.0400 0.0500 0.0400 0.0400 0.0500 0.0500 0.0500 -13.79% QoQ % -20.00% 25.00% 0.00% -20.00% 0.00% 0.00% - Horiz. % 80.00% 100.00% 80.00% 80.00% 100.00% 100.00% 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 0.1300 0.1350 0.1550 0.1150 0.1250 0.1900 0.1900 -
P/RPS 7.84 8.28 9.91 6.71 8.07 11.50 12.42 -26.35% QoQ % -5.31% -16.45% 47.69% -16.85% -29.83% -7.41% - Horiz. % 63.12% 66.67% 79.79% 54.03% 64.98% 92.59% 100.00%
P/EPS -315.52 434.65 679.25 -123.42 -297.29 -53.85 -762.07 -44.36% QoQ % -172.59% -36.01% 650.36% 58.48% -452.07% 92.93% - Horiz. % 41.40% -57.04% -89.13% 16.20% 39.01% 7.07% 100.00%
EY -0.32 0.23 0.15 -0.81 -0.34 -1.86 -0.13 82.01% QoQ % -239.13% 53.33% 118.52% -138.24% 81.72% -1,330.77% - Horiz. % 246.15% -176.92% -115.38% 623.08% 261.54% 1,430.77% 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 3.25 2.70 3.88 2.88 2.50 3.80 3.80 -9.87% QoQ % 20.37% -30.41% 34.72% 15.20% -34.21% 0.00% - Horiz. % 85.53% 71.05% 102.11% 75.79% 65.79% 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 17/10/23 14/07/23 18/04/23 17/01/23 17/10/22 18/07/22 - -
Price 0.1250 0.1450 0.1700 0.1400 0.0950 0.1400 0.1550 -
P/RPS 7.54 8.89 10.87 8.17 6.13 8.48 10.13 -17.82% QoQ % -15.19% -18.22% 33.05% 33.28% -27.71% -16.29% - Horiz. % 74.43% 87.76% 107.31% 80.65% 60.51% 83.71% 100.00%
P/EPS -303.39 466.85 744.99 -150.25 -225.94 -39.68 -621.69 -37.93% QoQ % -164.99% -37.33% 595.83% 33.50% -469.41% 93.62% - Horiz. % 48.80% -75.09% -119.83% 24.17% 36.34% 6.38% 100.00%
EY -0.33 0.21 0.13 -0.67 -0.44 -2.52 -0.16 61.82% QoQ % -257.14% 61.54% 119.40% -52.27% 82.54% -1,475.00% - Horiz. % 206.25% -131.25% -81.25% 418.75% 275.00% 1,575.00% 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 3.13 2.90 4.25 3.50 1.90 2.80 3.10 0.64% QoQ % 7.93% -31.76% 21.43% 84.21% -32.14% -9.68% - Horiz. % 100.97% 93.55% 137.10% 112.90% 61.29% 90.32% 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
ALB Interim Report Q2FY2023.pdf 
