[EAH] QoQ Quarter Result on 2022-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
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 20,101 20,873 15,011 14,962 11,368 13,455 10,927 50.30% QoQ % -3.70% 39.05% 0.33% 31.62% -15.51% 23.14% - Horiz. % 183.96% 191.02% 137.38% 136.93% 104.04% 123.14% 100.00%
PBT -7,864 -19,730 1,141 1,146 629 582 2,125 - QoQ % 60.14% -1,829.18% -0.44% 82.19% 8.08% -72.61% - Horiz. % -370.07% -928.47% 53.69% 53.93% 29.60% 27.39% 100.00%
Tax -390 -1,111 -426 -451 -338 -320 -371 3.40% QoQ % 64.90% -160.80% 5.54% -33.43% -5.62% 13.75% - Horiz. % 105.12% 299.46% 114.82% 121.56% 91.11% 86.25% 100.00%
NP -8,254 -20,841 715 695 291 262 1,754 - QoQ % 60.40% -3,014.83% 2.88% 138.83% 11.07% -85.06% - Horiz. % -470.58% -1,188.20% 40.76% 39.62% 16.59% 14.94% 100.00%
NP to SH -8,264 -21,006 685 598 294 347 1,611 - QoQ % 60.66% -3,166.57% 14.55% 103.40% -15.27% -78.46% - Horiz. % -512.97% -1,303.91% 42.52% 37.12% 18.25% 21.54% 100.00%
Tax Rate - % - % 37.34 % 39.35 % 53.74 % 54.98 % 17.46 % - QoQ % 0.00% 0.00% -5.11% -26.78% -2.26% 214.89% - Horiz. % 0.00% 0.00% 213.86% 225.37% 307.79% 314.89% 100.00%
Total Cost 28,355 41,714 14,296 14,267 11,077 13,193 9,173 112.64% QoQ % -32.03% 191.79% 0.20% 28.80% -16.04% 43.82% - Horiz. % 309.11% 454.75% 155.85% 155.53% 120.76% 143.82% 100.00%
Net Worth 129,035 129,034 129,033 129,033 129,033 128,723 152,182 -10.44% QoQ % 0.00% 0.00% 0.00% 0.00% 0.24% -15.41% - Horiz. % 84.79% 84.79% 84.79% 84.79% 84.79% 84.59% 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 129,035 129,034 129,033 129,033 129,033 128,723 152,182 -10.44% QoQ % 0.00% 0.00% 0.00% 0.00% 0.24% -15.41% - Horiz. % 84.79% 84.79% 84.79% 84.79% 84.79% 84.59% 100.00%
NOSH 6,451,762 6,451,720 6,451,690 6,451,690 6,451,690 6,436,172 5,072,743 17.44% QoQ % 0.00% 0.00% 0.00% 0.00% 0.24% 26.88% - Horiz. % 127.18% 127.18% 127.18% 127.18% 127.18% 126.88% 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 -41.06 % -99.85 % 4.76 % 4.65 % 2.56 % 1.95 % 16.05 % - QoQ % 58.88% -2,197.69% 2.37% 81.64% 31.28% -87.85% - Horiz. % -255.83% -622.12% 29.66% 28.97% 15.95% 12.15% 100.00%
ROE -6.40 % -16.28 % 0.53 % 0.46 % 0.23 % 0.27 % 1.06 % - QoQ % 60.69% -3,171.70% 15.22% 100.00% -14.81% -74.53% - Horiz. % -603.77% -1,535.85% 50.00% 43.40% 21.70% 25.47% 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 0.31 0.32 0.23 0.23 0.18 0.21 0.22 25.77% QoQ % -3.12% 39.13% 0.00% 27.78% -14.29% -4.55% - Horiz. % 140.91% 145.45% 104.55% 104.55% 81.82% 95.45% 100.00%
EPS -0.13 -0.33 0.01 0.01 0.00 0.01 0.03 - QoQ % 60.61% -3,400.00% 0.00% 0.00% 0.00% -66.67% - Horiz. % -433.33% -1,100.00% 33.33% 33.33% 0.00% 33.33% 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 0.0200 0.0200 0.0200 0.0200 0.0200 0.0200 0.0300 -23.74% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% - Horiz. % 66.67% 66.67% 66.67% 66.67% 66.67% 66.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 6,451,763 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.31 0.32 0.23 0.23 0.18 0.21 0.17 49.42% QoQ % -3.12% 39.13% 0.00% 27.78% -14.29% 23.53% - Horiz. % 182.35% 188.24% 135.29% 135.29% 105.88% 123.53% 100.00%
EPS -0.13 -0.33 0.01 0.01 0.00 0.01 0.02 - QoQ % 60.61% -3,400.00% 0.00% 0.00% 0.00% -50.00% - Horiz. % -650.00% -1,650.00% 50.00% 50.00% 0.00% 50.00% 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 0.0200 0.0200 0.0200 0.0200 0.0200 0.0200 0.0236 -10.47% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -15.25% - Horiz. % 84.75% 84.75% 84.75% 84.75% 84.75% 84.75% 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 0.0050 0.0150 0.0150 0.0100 0.0100 0.0150 0.0200 -
P/RPS 1.60 4.64 6.45 4.31 5.68 7.18 9.28 -69.12% QoQ % -65.52% -28.06% 49.65% -24.12% -20.89% -22.63% - Horiz. % 17.24% 50.00% 69.50% 46.44% 61.21% 77.37% 100.00%
P/EPS -3.90 -4.61 141.28 107.89 219.45 278.22 62.98 - QoQ % 15.40% -103.26% 30.95% -50.84% -21.12% 341.76% - Horiz. % -6.19% -7.32% 224.33% 171.31% 348.44% 441.76% 100.00%
EY -25.62 -21.71 0.71 0.93 0.46 0.36 1.59 - QoQ % -18.01% -3,157.75% -23.66% 102.17% 27.78% -77.36% - Horiz. % -1,611.32% -1,365.41% 44.65% 58.49% 28.93% 22.64% 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 0.25 0.75 0.75 0.50 0.50 0.75 0.67 -48.26% QoQ % -66.67% 0.00% 50.00% 0.00% -33.33% 11.94% - Horiz. % 37.31% 111.94% 111.94% 74.63% 74.63% 111.94% 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 - - 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.0100 0.0100 0.0150 0.0150 0.0100 0.0150 0.0150 -
P/RPS 3.21 3.09 6.45 6.47 5.68 7.18 6.96 -40.39% QoQ % 3.88% -52.09% -0.31% 13.91% -20.89% 3.16% - Horiz. % 46.12% 44.40% 92.67% 92.96% 81.61% 103.16% 100.00%
P/EPS -7.81 -3.07 141.28 161.83 219.45 278.22 47.23 - QoQ % -154.40% -102.17% -12.70% -26.26% -21.12% 489.07% - Horiz. % -16.54% -6.50% 299.13% 342.64% 464.64% 589.07% 100.00%
EY -12.81 -32.56 0.71 0.62 0.46 0.36 2.12 - QoQ % 60.66% -4,685.92% 14.52% 34.78% 27.78% -83.02% - Horiz. % -604.25% -1,535.85% 33.49% 29.25% 21.70% 16.98% 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 0.50 0.50 0.75 0.75 0.50 0.75 0.50 - QoQ % 0.00% -33.33% 0.00% 50.00% -33.33% 50.00% - Horiz. % 100.00% 100.00% 150.00% 150.00% 100.00% 150.00% 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