[FOCUS] QoQ Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 16,276 15,699 14,929 15,528 24,145 16,452 13,714 12.06% QoQ % 3.68% 5.16% -3.86% -35.69% 46.76% 19.96% - Horiz. % 118.68% 114.47% 108.86% 113.23% 176.06% 119.97% 100.00%
PBT 5,818 -10,085 -72,231 -14,663 -4,317 3,773 3,016 54.78% QoQ % 157.69% 86.04% -392.61% -239.66% -214.42% 25.10% - Horiz. % 192.90% -334.38% -2,394.93% -486.17% -143.14% 125.10% 100.00%
Tax -1,251 -685 865 2,625 -1,279 -2,122 -935 21.36% QoQ % -82.63% -179.19% -67.05% 305.24% 39.73% -126.95% - Horiz. % 133.80% 73.26% -92.51% -280.75% 136.79% 226.95% 100.00%
NP 4,567 -10,770 -71,366 -12,038 -5,596 1,651 2,081 68.64% QoQ % 142.40% 84.91% -492.84% -115.12% -438.95% -20.66% - Horiz. % 219.46% -517.54% -3,429.41% -578.47% -268.91% 79.34% 100.00%
NP to SH 4,140 -11,517 -71,660 -12,332 -5,914 1,788 2,248 50.08% QoQ % 135.95% 83.93% -481.09% -108.52% -430.76% -20.46% - Horiz. % 184.16% -512.32% -3,187.72% -548.58% -263.08% 79.54% 100.00%
Tax Rate 21.50 % - % - % - % - % 56.24 % 31.00 % -21.60% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 81.42% - Horiz. % 69.35% 0.00% 0.00% 0.00% 0.00% 181.42% 100.00%
Total Cost 11,709 26,469 86,295 27,566 29,741 14,801 11,633 0.43% QoQ % -55.76% -69.33% 213.05% -7.31% 100.94% 27.23% - Horiz. % 100.65% 227.53% 741.81% 236.96% 255.66% 127.23% 100.00%
Net Worth 155,481 151,658 162,491 233,859 246,604 252,339 249,620 -27.00% QoQ % 2.52% -6.67% -30.52% -5.17% -2.27% 1.09% - Horiz. % 62.29% 60.76% 65.10% 93.69% 98.79% 101.09% 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 - - - - - - - - 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 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 155,481 151,658 162,491 233,859 246,604 252,339 249,620 -27.00% QoQ % 2.52% -6.67% -30.52% -5.17% -2.27% 1.09% - Horiz. % 62.29% 60.76% 65.10% 93.69% 98.79% 101.09% 100.00%
NOSH 6,372,205 6,372,205 6,372,205 6,372,205 6,372,205 6,372,203 6,351,658 0.21% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.32% - Horiz. % 100.32% 100.32% 100.32% 100.32% 100.32% 100.32% 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 28.06 % -68.60 % -478.04 % -77.52 % -23.18 % 10.04 % 15.17 % 50.52% QoQ % 140.90% 85.65% -516.67% -234.43% -330.88% -33.82% - Horiz. % 184.97% -452.21% -3,151.22% -511.01% -152.80% 66.18% 100.00%
ROE 2.66 % -7.59 % -44.10 % -5.27 % -2.40 % 0.71 % 0.90 % 105.54% QoQ % 135.05% 82.79% -736.81% -119.58% -438.03% -21.11% - Horiz. % 295.56% -843.33% -4,900.00% -585.56% -266.67% 78.89% 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 0.26 0.25 0.23 0.24 0.38 0.26 0.22 11.75% QoQ % 4.00% 8.70% -4.17% -36.84% 46.15% 18.18% - Horiz. % 118.18% 113.64% 104.55% 109.09% 172.73% 118.18% 100.00%
EPS 0.06 -0.18 -1.12 -0.19 -0.09 0.03 0.04 30.94% QoQ % 133.33% 83.93% -489.47% -111.11% -400.00% -25.00% - Horiz. % 150.00% -450.00% -2,800.00% -475.00% -225.00% 75.00% 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 0.0244 0.0238 0.0255 0.0367 0.0387 0.0396 0.0393 -27.16% QoQ % 2.52% -6.67% -30.52% -5.17% -2.27% 0.76% - Horiz. % 62.09% 60.56% 64.89% 93.38% 98.47% 100.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 6,372,205 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.26 0.25 0.23 0.24 0.38 0.26 0.22 11.75% QoQ % 4.00% 8.70% -4.17% -36.84% 46.15% 18.18% - Horiz. % 118.18% 113.64% 104.55% 109.09% 172.73% 118.18% 100.00%
EPS 0.06 -0.18 -1.12 -0.19 -0.09 0.03 0.04 30.94% QoQ % 133.33% 83.93% -489.47% -111.11% -400.00% -25.00% - Horiz. % 150.00% -450.00% -2,800.00% -475.00% -225.00% 75.00% 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 0.0244 0.0238 0.0255 0.0367 0.0387 0.0396 0.0392 -27.04% QoQ % 2.52% -6.67% -30.52% -5.17% -2.27% 1.02% - Horiz. % 62.24% 60.71% 65.05% 93.62% 98.72% 101.02% 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 0.0200 0.0150 0.0250 0.0400 0.0400 0.0550 0.0400 -
P/RPS 7.83 6.09 10.67 16.41 10.56 21.30 18.53 -43.60% QoQ % 28.57% -42.92% -34.98% 55.40% -50.42% 14.95% - Horiz. % 42.26% 32.87% 57.58% 88.56% 56.99% 114.95% 100.00%
P/EPS 30.78 -8.30 -2.22 -20.67 -43.10 196.01 113.02 -57.88% QoQ % 470.84% -273.87% 89.26% 52.04% -121.99% 73.43% - Horiz. % 27.23% -7.34% -1.96% -18.29% -38.13% 173.43% 100.00%
EY 3.25 -12.05 -44.98 -4.84 -2.32 0.51 0.88 138.36% QoQ % 126.97% 73.21% -829.34% -108.62% -554.90% -42.05% - Horiz. % 369.32% -1,369.32% -5,111.36% -550.00% -263.64% 57.95% 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 0.82 0.63 0.98 1.09 1.03 1.39 1.02 -13.51% QoQ % 30.16% -35.71% -10.09% 5.83% -25.90% 36.27% - Horiz. % 80.39% 61.76% 96.08% 106.86% 100.98% 136.27% 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 30/11/22 - 01/06/22 28/02/22 29/11/21 26/08/21 -
Price 0.0200 0.0200 0.0200 0.0300 0.0350 0.0450 0.0500 -
P/RPS 7.83 8.12 8.54 12.31 9.24 17.43 23.16 -51.37% QoQ % -3.57% -4.92% -30.63% 33.23% -46.99% -24.74% - Horiz. % 33.81% 35.06% 36.87% 53.15% 39.90% 75.26% 100.00%
P/EPS 30.78 -11.07 -1.78 -15.50 -37.71 160.37 141.27 -63.69% QoQ % 378.05% -521.91% 88.52% 58.90% -123.51% 13.52% - Horiz. % 21.79% -7.84% -1.26% -10.97% -26.69% 113.52% 100.00%
EY 3.25 -9.04 -56.23 -6.45 -2.65 0.62 0.71 174.92% QoQ % 135.95% 83.92% -771.78% -143.40% -527.42% -12.68% - Horiz. % 457.75% -1,273.24% -7,919.72% -908.45% -373.24% 87.32% 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 0.82 0.84 0.78 0.82 0.90 1.14 1.27 -25.24% QoQ % -2.38% 7.69% -4.88% -8.89% -21.05% -10.24% - Horiz. % 64.57% 66.14% 61.42% 64.57% 70.87% 89.76% 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
Focus - Quarterly Report - 5th Quarter.File1.pdf 
