[RL] QoQ Quarter Result on 2021-12-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 41,427 17,169 6,476 33,837 38,189 28,533 11,883 129.74% QoQ % 141.29% 165.12% -80.86% -11.40% 33.84% 140.12% - Horiz. % 348.62% 144.48% 54.50% 284.75% 321.38% 240.12% 100.00%
PBT 2,560 -3,000 -4,134 2,176 9,207 5,335 313 305.42% QoQ % 185.33% 27.43% -289.98% -76.37% 72.58% 1,604.47% - Horiz. % 817.89% -958.47% -1,320.77% 695.21% 2,941.53% 1,704.47% 100.00%
Tax -894 -171 814 -562 -2,712 -1,370 -274 119.83% QoQ % -422.81% -121.01% 244.84% 79.28% -97.96% -400.00% - Horiz. % 326.28% 62.41% -297.08% 205.11% 989.78% 500.00% 100.00%
NP 1,666 -3,171 -3,320 1,614 6,495 3,965 39 1,119.22% QoQ % 152.54% 4.49% -305.70% -75.15% 63.81% 10,066.67% - Horiz. % 4,271.79% -8,130.77% -8,512.82% 4,138.46% 16,653.85% 10,166.67% 100.00%
NP to SH 428 -3,316 -3,109 871 5,839 3,952 98 166.95% QoQ % 112.91% -6.66% -456.95% -85.08% 47.75% 3,932.65% - Horiz. % 436.73% -3,383.67% -3,172.45% 888.78% 5,958.16% 4,032.65% 100.00%
Tax Rate 34.92 % - % - % 25.83 % 29.46 % 25.68 % 87.54 % -45.78% QoQ % 0.00% 0.00% 0.00% -12.32% 14.72% -70.66% - Horiz. % 39.89% 0.00% 0.00% 29.51% 33.65% 29.34% 100.00%
Total Cost 39,761 20,340 9,796 32,223 31,694 24,568 11,844 124.04% QoQ % 95.48% 107.64% -69.60% 1.67% 29.01% 107.43% - Horiz. % 335.71% 171.73% 82.71% 272.06% 267.60% 207.43% 100.00%
Net Worth 75,344 75,515 78,420 77,149 74,291 65,550 62,699 13.02% QoQ % -0.23% -3.70% 1.65% 3.85% 13.34% 4.55% - Horiz. % 120.17% 120.44% 125.07% 123.05% 118.49% 104.55% 100.00%
Dividend 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - 1,425 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 36.06 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 75,344 75,515 78,420 77,149 74,291 65,550 62,699 13.02% QoQ % -0.23% -3.70% 1.65% 3.85% 13.34% 4.55% - Horiz. % 120.17% 120.44% 125.07% 123.05% 118.49% 104.55% 100.00%
NOSH 289,788 290,445 290,445 285,738 285,738 285,000 285,000 1.12% QoQ % -0.23% 0.00% 1.65% 0.00% 0.26% 0.00% - Horiz. % 101.68% 101.91% 101.91% 100.26% 100.26% 100.00% 100.00%
Ratio Analysis 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.02 % -18.47 % -51.27 % 4.77 % 17.01 % 13.90 % 0.33 % 428.62% QoQ % 121.77% 63.98% -1,174.84% -71.96% 22.37% 4,112.12% - Horiz. % 1,218.18% -5,596.97% -15,536.36% 1,445.45% 5,154.55% 4,212.12% 100.00%
ROE 0.57 % -4.39 % -3.96 % 1.13 % 7.86 % 6.03 % 0.16 % 133.08% QoQ % 112.98% -10.86% -450.44% -85.62% 30.35% 3,668.75% - Horiz. % 356.25% -2,743.75% -2,475.00% 706.25% 4,912.50% 3,768.75% 100.00%
Per Share 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 14.30 5.91 2.23 11.84 13.37 10.01 4.17 127.23% QoQ % 141.96% 165.02% -81.17% -11.44% 33.57% 140.05% - Horiz. % 342.93% 141.73% 53.48% 283.93% 320.62% 240.05% 100.00%
EPS 0.15 -1.14 -1.07 0.30 2.04 1.39 0.03 192.12% QoQ % 113.16% -6.54% -456.67% -85.29% 46.76% 4,533.33% - Horiz. % 500.00% -3,800.00% -3,566.67% 1,000.00% 6,800.00% 4,633.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2600 0.2600 0.2700 0.2700 0.2600 0.2300 0.2200 11.77% QoQ % 0.00% -3.70% 0.00% 3.85% 13.04% 4.55% - Horiz. % 118.18% 118.18% 122.73% 122.73% 118.18% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,823 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 13.08 5.42 2.04 10.68 12.05 9.01 3.75 129.82% QoQ % 141.33% 165.69% -80.90% -11.37% 33.74% 140.27% - Horiz. % 348.80% 144.53% 54.40% 284.80% 321.33% 240.27% 100.00%
EPS 0.14 -1.05 -0.98 0.27 1.84 1.25 0.03 179.00% QoQ % 113.33% -7.14% -462.96% -85.33% 47.20% 4,066.67% - Horiz. % 466.67% -3,500.00% -3,266.67% 900.00% 6,133.33% 4,166.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.45 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2378 0.2384 0.2475 0.2435 0.2345 0.2069 0.1979 13.01% QoQ % -0.25% -3.68% 1.64% 3.84% 13.34% 4.55% - Horiz. % 120.16% 120.46% 125.06% 123.04% 118.49% 104.55% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.3650 0.3500 0.4250 0.5400 0.5950 0.4900 0.6800 -
P/RPS 2.55 5.92 19.06 4.56 4.45 4.89 16.31 -70.95% QoQ % -56.93% -68.94% 317.98% 2.47% -9.00% -70.02% - Horiz. % 15.63% 36.30% 116.86% 27.96% 27.28% 29.98% 100.00%
P/EPS 247.13 -30.66 -39.70 177.15 29.12 35.34 1,977.55 -74.97% QoQ % 906.03% 22.77% -122.41% 508.34% -17.60% -98.21% - Horiz. % 12.50% -1.55% -2.01% 8.96% 1.47% 1.79% 100.00%
EY 0.40 -3.26 -2.52 0.56 3.43 2.83 0.05 299.49% QoQ % 112.27% -29.37% -550.00% -83.67% 21.20% 5,560.00% - Horiz. % 800.00% -6,520.00% -5,040.00% 1,120.00% 6,860.00% 5,660.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.02 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.40 1.35 1.57 2.00 2.29 2.13 3.09 -40.98% QoQ % 3.70% -14.01% -21.50% -12.66% 7.51% -31.07% - Horiz. % 45.31% 43.69% 50.81% 64.72% 74.11% 68.93% 100.00%
Price Multiplier on Announcement Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date - 29/08/22 23/05/22 22/02/22 19/11/21 25/08/21 - -
Price 0.3850 0.3600 0.4250 0.4900 0.5750 0.5450 0.5150 -
P/RPS 2.69 6.09 19.06 4.14 4.30 5.44 12.35 -63.77% QoQ % -55.83% -68.05% 360.39% -3.72% -20.96% -55.95% - Horiz. % 21.78% 49.31% 154.33% 33.52% 34.82% 44.05% 100.00%
P/EPS 260.67 -31.53 -39.70 160.75 28.14 39.30 1,497.70 -68.79% QoQ % 926.74% 20.58% -124.70% 471.25% -28.40% -97.38% - Horiz. % 17.40% -2.11% -2.65% 10.73% 1.88% 2.62% 100.00%
EY 0.38 -3.17 -2.52 0.62 3.55 2.54 0.07 208.56% QoQ % 111.99% -25.79% -506.45% -82.54% 39.76% 3,528.57% - Horiz. % 542.86% -4,528.57% -3,600.00% 885.71% 5,071.43% 3,628.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.92 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.48 1.38 1.57 1.81 2.21 2.37 2.34 -26.30% QoQ % 7.25% -12.10% -13.26% -18.10% -6.75% 1.28% - Horiz. % 63.25% 58.97% 67.09% 77.35% 94.44% 101.28% 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
RL 4Q FY2021.pdf 
