[SOLUTN] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
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 14,508 6,024 5,842 7,222 258,362 31,777 8,656 40.97% QoQ % 140.84% 3.12% -19.11% -97.20% 713.05% 267.11% - Horiz. % 167.61% 69.59% 67.49% 83.43% 2,984.77% 367.11% 100.00%
PBT -31,403 -2,640 -2,492 -1,800 41,955 3,051 1,202 - QoQ % -1,089.51% -5.94% -38.44% -104.29% 1,275.12% 153.83% - Horiz. % -2,612.56% -219.63% -207.32% -149.75% 3,490.43% 253.83% 100.00%
Tax -48 -405 5 -172 -11,925 0 -450 -77.42% QoQ % 88.15% -8,200.00% 102.91% 98.56% 0.00% 0.00% - Horiz. % 10.67% 90.00% -1.11% 38.22% 2,650.00% -0.00% 100.00%
NP -31,451 -3,045 -2,487 -1,972 30,030 3,051 752 - QoQ % -932.87% -22.44% -26.12% -106.57% 884.27% 305.72% - Horiz. % -4,182.31% -404.92% -330.72% -262.23% 3,993.35% 405.72% 100.00%
NP to SH -31,845 -3,065 -2,497 -1,985 30,133 2,080 438 - QoQ % -938.99% -22.75% -25.79% -106.59% 1,348.70% 374.89% - Horiz. % -7,270.55% -699.77% -570.09% -453.20% 6,879.68% 474.89% 100.00%
Tax Rate - % - % - % - % 28.42 % - % 37.44 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 75.91% 0.00% 100.00%
Total Cost 45,959 9,069 8,329 9,194 228,332 28,726 7,904 222.32% QoQ % 406.77% 8.88% -9.41% -95.97% 694.86% 263.44% - Horiz. % 581.47% 114.74% 105.38% 116.32% 2,888.82% 363.44% 100.00%
Net Worth 67,738 102,720 105,191 107,661 116,828 86,904 84,035 -13.35% QoQ % -34.06% -2.35% -2.29% -7.85% 34.43% 3.41% - Horiz. % 80.61% 122.24% 125.18% 128.11% 139.02% 103.41% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - 8,827 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 29.29 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 67,738 102,720 105,191 107,661 116,828 86,904 84,035 -13.35% QoQ % -34.06% -2.35% -2.29% -7.85% 34.43% 3.41% - Horiz. % 80.61% 122.24% 125.18% 128.11% 139.02% 103.41% 100.00%
NOSH 417,621 436,182 436,118 436,053 441,361 441,361 437,457 -3.04% QoQ % -4.26% 0.01% 0.01% -1.20% 0.00% 0.89% - Horiz. % 95.47% 99.71% 99.69% 99.68% 100.89% 100.89% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -216.78 % -50.55 % -42.57 % -27.31 % 11.62 % 9.60 % 8.69 % - QoQ % -328.84% -18.75% -55.88% -335.03% 21.04% 10.47% - Horiz. % -2,494.59% -581.70% -489.87% -314.27% 133.72% 110.47% 100.00%
ROE -47.01 % -2.98 % -2.37 % -1.84 % 25.79 % 2.39 % 0.52 % - QoQ % -1,477.52% -25.74% -28.80% -107.13% 979.08% 359.62% - Horiz. % -9,040.38% -573.08% -455.77% -353.85% 4,959.62% 459.62% 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 3.47 1.38 1.34 1.66 58.54 7.20 1.98 45.21% QoQ % 151.45% 2.99% -19.28% -97.16% 713.06% 263.64% - Horiz. % 175.25% 69.70% 67.68% 83.84% 2,956.57% 363.64% 100.00%
EPS -7.63 -0.70 -0.57 -0.46 6.83 0.47 0.10 - QoQ % -990.00% -22.81% -23.91% -106.73% 1,353.19% 370.00% - Horiz. % -7,630.00% -700.00% -570.00% -460.00% 6,830.00% 470.00% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1622 0.2355 0.2412 0.2469 0.2647 0.1969 0.1921 -10.64% QoQ % -31.13% -2.36% -2.31% -6.72% 34.43% 2.50% - Horiz. % 84.44% 122.59% 125.56% 128.53% 137.79% 102.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 485,977 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2.99 1.24 1.20 1.49 53.16 6.54 1.78 41.17% QoQ % 141.13% 3.33% -19.46% -97.20% 712.84% 267.42% - Horiz. % 167.98% 69.66% 67.42% 83.71% 2,986.52% 367.42% 100.00%
EPS -6.55 -0.63 -0.51 -0.41 6.20 0.43 0.09 - QoQ % -939.68% -23.53% -24.39% -106.61% 1,341.86% 377.78% - Horiz. % -7,277.78% -700.00% -566.67% -455.56% 6,888.89% 477.78% 100.00%
DPS 0.00 0.00 0.00 0.00 1.82 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1394 0.2114 0.2165 0.2215 0.2404 0.1788 0.1729 -13.34% QoQ % -34.06% -2.36% -2.26% -7.86% 34.45% 3.41% - Horiz. % 80.62% 122.27% 125.22% 128.11% 139.04% 103.41% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.3050 0.1400 0.2600 0.4350 0.5500 0.6800 1.0700 -
P/RPS 8.78 10.14 19.41 26.26 0.94 9.44 54.08 -70.14% QoQ % -13.41% -47.76% -26.09% 2,693.62% -90.04% -82.54% - Horiz. % 16.24% 18.75% 35.89% 48.56% 1.74% 17.46% 100.00%
P/EPS -4.00 -19.92 -45.41 -95.56 8.06 144.29 1,068.67 - QoQ % 79.92% 56.13% 52.48% -1,285.61% -94.41% -86.50% - Horiz. % -0.37% -1.86% -4.25% -8.94% 0.75% 13.50% 100.00%
EY -25.00 -5.02 -2.20 -1.05 12.41 0.69 0.09 - QoQ % -398.01% -128.18% -109.52% -108.46% 1,698.55% 666.67% - Horiz. % -27,777.78% -5,577.78% -2,444.44% -1,166.67% 13,788.89% 766.67% 100.00%
DY 0.00 0.00 0.00 0.00 3.64 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.88 0.59 1.08 1.76 2.08 3.45 5.57 -51.43% QoQ % 218.64% -45.37% -38.64% -15.38% -39.71% -38.06% - Horiz. % 33.75% 10.59% 19.39% 31.60% 37.34% 61.94% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 25/11/22 - 31/05/22 - 25/11/21 26/08/21 -
Price 0.2200 0.2900 0.1800 0.2800 0.6000 0.5200 0.8450 -
P/RPS 6.33 21.00 13.44 16.91 1.02 7.22 42.70 -71.89% QoQ % -69.86% 56.25% -20.52% 1,557.84% -85.87% -83.09% - Horiz. % 14.82% 49.18% 31.48% 39.60% 2.39% 16.91% 100.00%
P/EPS -2.89 -41.27 -31.44 -61.51 8.79 110.34 843.95 - QoQ % 93.00% -31.27% 48.89% -799.77% -92.03% -86.93% - Horiz. % -0.34% -4.89% -3.73% -7.29% 1.04% 13.07% 100.00%
EY -34.66 -2.42 -3.18 -1.63 11.38 0.91 0.12 - QoQ % -1,332.23% 23.90% -95.09% -114.32% 1,150.55% 658.33% - Horiz. % -28,883.33% -2,016.67% -2,650.00% -1,358.33% 9,483.33% 758.33% 100.00%
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.36 1.23 0.75 1.13 2.27 2.64 4.40 -54.19% QoQ % 10.57% 64.00% -33.63% -50.22% -14.02% -40.00% - Horiz. % 30.91% 27.95% 17.05% 25.68% 51.59% 60.00% 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