[PLABS] 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 45,740 47,867 40,663 38,570 41,407 40,993 41,253 7.15% QoQ % -4.44% 17.72% 5.43% -6.85% 1.01% -0.63% - Horiz. % 110.88% 116.03% 98.57% 93.50% 100.37% 99.37% 100.00%
PBT 985 1,425 136 1,180 1,253 1,960 2,853 -50.88% QoQ % -30.88% 947.79% -88.47% -5.83% -36.07% -31.30% - Horiz. % 34.53% 49.95% 4.77% 41.36% 43.92% 68.70% 100.00%
Tax -282 -423 713 -305 -334 -575 -975 -56.36% QoQ % 33.33% -159.33% 333.77% 8.68% 41.91% 41.03% - Horiz. % 28.92% 43.38% -73.13% 31.28% 34.26% 58.97% 100.00%
NP 703 1,002 849 875 919 1,385 1,878 -48.15% QoQ % -29.84% 18.02% -2.97% -4.79% -33.65% -26.25% - Horiz. % 37.43% 53.35% 45.21% 46.59% 48.94% 73.75% 100.00%
NP to SH 610 832 705 815 848 1,234 1,878 -52.84% QoQ % -26.68% 18.01% -13.50% -3.89% -31.28% -34.29% - Horiz. % 32.48% 44.30% 37.54% 43.40% 45.15% 65.71% 100.00%
Tax Rate 28.63 % 29.68 % -524.26 % 25.85 % 26.66 % 29.34 % 34.17 % -11.15% QoQ % -3.54% 105.66% -2,128.08% -3.04% -9.13% -14.14% - Horiz. % 83.79% 86.86% -1,534.27% 75.65% 78.02% 85.86% 100.00%
Total Cost 45,037 46,865 39,814 37,695 40,488 39,608 39,375 9.40% QoQ % -3.90% 17.71% 5.62% -6.90% 2.22% 0.59% - Horiz. % 114.38% 119.02% 101.11% 95.73% 102.83% 100.59% 100.00%
Net Worth 75,821 75,215 74,362 73,674 74,500 73,647 72,408 3.13% QoQ % 0.80% 1.15% 0.93% -1.11% 1.16% 1.71% - Horiz. % 104.71% 103.88% 102.70% 101.75% 102.89% 101.71% 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 75,821 75,215 74,362 73,674 74,500 73,647 72,408 3.13% QoQ % 0.80% 1.15% 0.93% -1.11% 1.16% 1.71% - Horiz. % 104.71% 103.88% 102.70% 101.75% 102.89% 101.71% 100.00%
NOSH 275,213 275,213 275,213 275,213 275,213 275,213 275,213 - 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 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 1.54 % 2.09 % 2.09 % 2.27 % 2.22 % 3.38 % 4.55 % -51.53% QoQ % -26.32% 0.00% -7.93% 2.25% -34.32% -25.71% - Horiz. % 33.85% 45.93% 45.93% 49.89% 48.79% 74.29% 100.00%
ROE 0.80 % 1.11 % 0.95 % 1.11 % 1.14 % 1.68 % 2.59 % -54.40% QoQ % -27.93% 16.84% -14.41% -2.63% -32.14% -35.14% - Horiz. % 30.89% 42.86% 36.68% 42.86% 44.02% 64.86% 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 16.62 17.39 14.78 14.01 15.05 14.89 14.99 7.14% QoQ % -4.43% 17.66% 5.50% -6.91% 1.07% -0.67% - Horiz. % 110.87% 116.01% 98.60% 93.46% 100.40% 99.33% 100.00%
EPS 0.22 0.30 0.26 0.30 0.31 0.45 0.62 -49.97% QoQ % -26.67% 15.38% -13.33% -3.23% -31.11% -27.42% - Horiz. % 35.48% 48.39% 41.94% 48.39% 50.00% 72.58% 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 0.2755 0.2733 0.2702 0.2677 0.2707 0.2676 0.2631 3.13% QoQ % 0.80% 1.15% 0.93% -1.11% 1.16% 1.71% - Horiz. % 104.71% 103.88% 102.70% 101.75% 102.89% 101.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 275,213 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 16.62 17.39 14.78 14.01 15.05 14.89 14.99 7.14% QoQ % -4.43% 17.66% 5.50% -6.91% 1.07% -0.67% - Horiz. % 110.87% 116.01% 98.60% 93.46% 100.40% 99.33% 100.00%
EPS 0.22 0.30 0.26 0.30 0.31 0.45 0.62 -49.97% QoQ % -26.67% 15.38% -13.33% -3.23% -31.11% -27.42% - Horiz. % 35.48% 48.39% 41.94% 48.39% 50.00% 72.58% 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 0.2755 0.2733 0.2702 0.2677 0.2707 0.2676 0.2631 3.13% QoQ % 0.80% 1.15% 0.93% -1.11% 1.16% 1.71% - Horiz. % 104.71% 103.88% 102.70% 101.75% 102.89% 101.71% 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 0.1800 0.1850 0.1950 0.1800 0.2000 0.1950 0.2200 -
P/RPS 1.08 1.06 1.32 1.28 1.33 1.31 1.47 -18.62% QoQ % 1.89% -19.70% 3.13% -3.76% 1.53% -10.88% - Horiz. % 73.47% 72.11% 89.80% 87.07% 90.48% 89.12% 100.00%
P/EPS 81.21 61.20 76.12 60.78 64.91 43.49 32.24 85.44% QoQ % 32.70% -19.60% 25.24% -6.36% 49.25% 34.89% - Horiz. % 251.89% 189.83% 236.10% 188.52% 201.33% 134.89% 100.00%
EY 1.23 1.63 1.31 1.65 1.54 2.30 3.10 -46.10% QoQ % -24.54% 24.43% -20.61% 7.14% -33.04% -25.81% - Horiz. % 39.68% 52.58% 42.26% 53.23% 49.68% 74.19% 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 0.65 0.68 0.72 0.67 0.74 0.73 0.84 -15.75% QoQ % -4.41% -5.56% 7.46% -9.46% 1.37% -13.10% - Horiz. % 77.38% 80.95% 85.71% 79.76% 88.10% 86.90% 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 30/08/23 - 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.1800 0.1800 0.1950 0.1900 0.2000 0.1950 0.2050 -
P/RPS 1.08 1.03 1.32 1.36 1.33 1.31 1.37 -14.70% QoQ % 4.85% -21.97% -2.94% 2.26% 1.53% -4.38% - Horiz. % 78.83% 75.18% 96.35% 99.27% 97.08% 95.62% 100.00%
P/EPS 81.21 59.54 76.12 64.16 64.91 43.49 30.04 94.42% QoQ % 36.40% -21.78% 18.64% -1.16% 49.25% 44.77% - Horiz. % 270.34% 198.20% 253.40% 213.58% 216.08% 144.77% 100.00%
EY 1.23 1.68 1.31 1.56 1.54 2.30 3.33 -48.61% QoQ % -26.79% 28.24% -16.03% 1.30% -33.04% -30.93% - Horiz. % 36.94% 50.45% 39.34% 46.85% 46.25% 69.07% 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 0.65 0.66 0.72 0.71 0.74 0.73 0.78 -11.47% QoQ % -1.52% -8.33% 1.41% -4.05% 1.37% -6.41% - Horiz. % 83.33% 84.62% 92.31% 91.03% 94.87% 93.59% 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
PeterLabs Q3 2022.pdf 
