[BIOHLDG] QoQ Quarter Result on 2022-09-30 [#3] 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 8,513 8,531 11,083 7,265 7,741 9,666 13,800 -27.60% QoQ % -0.21% -23.03% 52.55% -6.15% -19.92% -29.96% - Horiz. % 61.69% 61.82% 80.31% 52.64% 56.09% 70.04% 100.00%
PBT -3,584 -17,312 -28,471 -6,887 -7,605 -4,129 -5,266 -22.68% QoQ % 79.30% 39.19% -313.40% 9.44% -84.19% 21.59% - Horiz. % 68.06% 328.75% 540.66% 130.78% 144.42% 78.41% 100.00%
Tax -150 0 -150 -150 -102 -100 -705 -64.46% QoQ % 0.00% 0.00% 0.00% -47.06% -2.00% 85.82% - Horiz. % 21.28% -0.00% 21.28% 21.28% 14.47% 14.18% 100.00%
NP -3,734 -17,312 -28,621 -7,037 -7,707 -4,229 -5,971 -26.93% QoQ % 78.43% 39.51% -306.72% 8.69% -82.24% 29.17% - Horiz. % 62.54% 289.93% 479.33% 117.85% 129.07% 70.83% 100.00%
NP to SH -3,371 -17,109 -27,658 -6,892 -7,607 -4,000 -5,818 -30.57% QoQ % 80.30% 38.14% -301.31% 9.40% -90.18% 31.25% - Horiz. % 57.94% 294.07% 475.39% 118.46% 130.75% 68.75% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 12,247 25,843 39,704 14,302 15,448 13,895 19,771 -27.40% QoQ % -52.61% -34.91% 177.61% -7.42% 11.18% -29.72% - Horiz. % 61.94% 130.71% 200.82% 72.34% 78.13% 70.28% 100.00%
Net Worth 152,058 154,454 167,711 196,237 203,541 186,230 185,338 -12.39% QoQ % -1.55% -7.90% -14.54% -3.59% 9.30% 0.48% - Horiz. % 82.04% 83.34% 90.49% 105.88% 109.82% 100.48% 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 152,058 154,454 167,711 196,237 203,541 186,230 185,338 -12.39% QoQ % -1.55% -7.90% -14.54% -3.59% 9.30% 0.48% - Horiz. % 82.04% 83.34% 90.49% 105.88% 109.82% 100.48% 100.00%
NOSH 1,260,850 1,260,850 1,378,072 1,378,072 1,378,072 1,210,072 1,187,305 4.10% QoQ % 0.00% -8.51% 0.00% 0.00% 13.88% 1.92% - Horiz. % 106.19% 106.19% 116.07% 116.07% 116.07% 101.92% 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 -43.86 % -202.93 % -258.24 % -96.86 % -99.56 % -43.75 % -43.27 % 0.91% QoQ % 78.39% 21.42% -166.61% 2.71% -127.57% -1.11% - Horiz. % 101.36% 468.99% 596.81% 223.85% 230.09% 101.11% 100.00%
ROE -2.22 % -11.08 % -16.49 % -3.51 % -3.74 % -2.15 % -3.14 % -20.69% QoQ % 79.96% 32.81% -369.80% 6.15% -73.95% 31.53% - Horiz. % 70.70% 352.87% 525.16% 111.78% 119.11% 68.47% 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 0.68 0.68 0.80 0.53 0.56 0.80 1.16 -30.03% QoQ % 0.00% -15.00% 50.94% -5.36% -30.00% -31.03% - Horiz. % 58.62% 58.62% 68.97% 45.69% 48.28% 68.97% 100.00%
EPS -0.27 -1.36 -2.01 -0.50 -0.55 -0.33 -0.49 -32.86% QoQ % 80.15% 32.34% -302.00% 9.09% -66.67% 32.65% - Horiz. % 55.10% 277.55% 410.20% 102.04% 112.24% 67.35% 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 0.1206 0.1225 0.1217 0.1424 0.1477 0.1539 0.1561 -15.84% QoQ % -1.55% 0.66% -14.54% -3.59% -4.03% -1.41% - Horiz. % 77.26% 78.48% 77.96% 91.22% 94.62% 98.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,406,491 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.61 0.61 0.79 0.52 0.55 0.69 0.98 -27.16% QoQ % 0.00% -22.78% 51.92% -5.45% -20.29% -29.59% - Horiz. % 62.24% 62.24% 80.61% 53.06% 56.12% 70.41% 100.00%
EPS -0.24 -1.22 -1.97 -0.49 -0.54 -0.28 -0.41 -30.09% QoQ % 80.33% 38.07% -302.04% 9.26% -92.86% 31.71% - Horiz. % 58.54% 297.56% 480.49% 119.51% 131.71% 68.29% 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 0.1081 0.1098 0.1192 0.1395 0.1447 0.1324 0.1318 -12.41% QoQ % -1.55% -7.89% -14.55% -3.59% 9.29% 0.46% - Horiz. % 82.02% 83.31% 90.44% 105.84% 109.79% 100.46% 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 0.0950 0.1200 0.1050 0.0900 0.1400 0.1500 0.1900 -
P/RPS 14.07 17.74 13.06 17.07 24.92 18.78 16.35 -9.55% QoQ % -20.69% 35.83% -23.49% -31.50% 32.69% 14.86% - Horiz. % 86.06% 108.50% 79.88% 104.40% 152.42% 114.86% 100.00%
P/EPS -35.53 -8.84 -5.23 -18.00 -25.36 -45.38 -38.77 -5.67% QoQ % -301.92% -69.02% 70.94% 29.02% 44.12% -17.05% - Horiz. % 91.64% 22.80% 13.49% 46.43% 65.41% 117.05% 100.00%
EY -2.81 -11.31 -19.11 -5.56 -3.94 -2.20 -2.58 5.87% QoQ % 75.15% 40.82% -243.71% -41.12% -79.09% 14.73% - Horiz. % 108.91% 438.37% 740.70% 215.50% 152.71% 85.27% 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 0.79 0.98 0.86 0.63 0.95 0.97 1.22 -25.21% QoQ % -19.39% 13.95% 36.51% -33.68% -2.06% -20.49% - Horiz. % 64.75% 80.33% 70.49% 51.64% 77.87% 79.51% 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 29/11/22 - 31/05/22 28/02/22 -
Price 0.0900 0.1050 0.0900 0.1050 0.1150 0.1450 0.1550 -
P/RPS 13.33 15.52 11.19 19.92 20.47 18.15 13.34 -0.05% QoQ % -14.11% 38.70% -43.83% -2.69% 12.78% 36.06% - Horiz. % 99.93% 116.34% 83.88% 149.33% 153.45% 136.06% 100.00%
P/EPS -33.66 -7.74 -4.48 -21.00 -20.83 -43.87 -31.63 4.25% QoQ % -334.88% -72.77% 78.67% -0.82% 52.52% -38.70% - Horiz. % 106.42% 24.47% 14.16% 66.39% 65.86% 138.70% 100.00%
EY -2.97 -12.92 -22.30 -4.76 -4.80 -2.28 -3.16 -4.06% QoQ % 77.01% 42.06% -368.49% 0.83% -110.53% 27.85% - Horiz. % 93.99% 408.86% 705.70% 150.63% 151.90% 72.15% 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 0.75 0.86 0.74 0.74 0.78 0.94 0.99 -16.94% QoQ % -12.79% 16.22% 0.00% -5.13% -17.02% -5.05% - Horiz. % 75.76% 86.87% 74.75% 74.75% 78.79% 94.95% 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