[ECOMATE] QoQ Quarter Result on 2022-11-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 10,020 11,955 11,585 13,172 13,092 13,525 17,793 -31.73% QoQ % -16.19% 3.19% -12.05% 0.61% -3.20% -23.99% - Horiz. % 56.31% 67.19% 65.11% 74.03% 73.58% 76.01% 100.00%
PBT 490 1,641 2,308 1,610 1,898 2,366 4,288 -76.36% QoQ % -70.14% -28.90% 43.35% -15.17% -19.78% -44.82% - Horiz. % 11.43% 38.27% 53.82% 37.55% 44.26% 55.18% 100.00%
Tax -400 -634 -652 -405 -318 -339 -410 -1.63% QoQ % 36.91% 2.76% -60.99% -27.36% 6.19% 17.32% - Horiz. % 97.56% 154.63% 159.02% 98.78% 77.56% 82.68% 100.00%
NP 90 1,007 1,656 1,205 1,580 2,027 3,878 -91.81% QoQ % -91.06% -39.19% 37.43% -23.73% -22.05% -47.73% - Horiz. % 2.32% 25.97% 42.70% 31.07% 40.74% 52.27% 100.00%
NP to SH 90 1,007 1,656 1,205 1,580 2,027 3,878 -91.81% QoQ % -91.06% -39.19% 37.43% -23.73% -22.05% -47.73% - Horiz. % 2.32% 25.97% 42.70% 31.07% 40.74% 52.27% 100.00%
Tax Rate 81.63 % 38.63 % 28.25 % 25.16 % 16.75 % 14.33 % 9.56 % 316.13% QoQ % 111.31% 36.74% 12.28% 50.21% 16.89% 49.90% - Horiz. % 853.87% 404.08% 295.50% 263.18% 175.21% 149.90% 100.00%
Total Cost 9,930 10,948 9,929 11,967 11,512 11,498 13,915 -20.09% QoQ % -9.30% 10.26% -17.03% 3.95% 0.12% -17.37% - Horiz. % 71.36% 78.68% 71.35% 86.00% 82.73% 82.63% 100.00%
Net Worth 42,963 42,963 46,288 35,000 35,000 31,500 31,500 22.92% QoQ % 0.00% -7.18% 32.25% 0.00% 11.11% 0.00% - Horiz. % 136.39% 136.39% 146.95% 111.11% 111.11% 100.00% 100.00%
Dividend 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div - 1,790 - - - 1,750 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 102.29% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 177.77 % - % - % - % 86.33 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 205.92% 0.00% 0.00% 0.00% 100.00% -
Equity 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 42,963 42,963 46,288 35,000 35,000 31,500 31,500 22.92% QoQ % 0.00% -7.18% 32.25% 0.00% 11.11% 0.00% - Horiz. % 136.39% 136.39% 146.95% 111.11% 111.11% 100.00% 100.00%
NOSH 358,025 358,025 356,064 350,000 350,000 350,000 350,000 1.52% QoQ % 0.00% 0.55% 1.73% 0.00% 0.00% 0.00% - Horiz. % 102.29% 102.29% 101.73% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 0.90 % 8.42 % 14.29 % 9.15 % 12.07 % 14.99 % 21.80 % -87.99% QoQ % -89.31% -41.08% 56.17% -24.19% -19.48% -31.24% - Horiz. % 4.13% 38.62% 65.55% 41.97% 55.37% 68.76% 100.00%
ROE 0.21 % 2.34 % 3.58 % 3.44 % 4.51 % 6.43 % 12.31 % -93.32% QoQ % -91.03% -34.64% 4.07% -23.73% -29.86% -47.77% - Horiz. % 1.71% 19.01% 29.08% 27.94% 36.64% 52.23% 100.00%
Per Share 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 2.80 3.34 3.25 3.76 3.74 3.86 5.08 -32.70% QoQ % -16.17% 2.77% -13.56% 0.53% -3.11% -24.02% - Horiz. % 55.12% 65.75% 63.98% 74.02% 73.62% 75.98% 100.00%
EPS 0.03 0.28 0.47 0.34 0.45 0.58 1.11 -90.93% QoQ % -89.29% -40.43% 38.24% -24.44% -22.41% -47.75% - Horiz. % 2.70% 25.23% 42.34% 30.63% 40.54% 52.25% 100.00%
DPS 0.00 0.50 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% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1200 0.1200 0.1300 0.1000 0.1000 0.0900 0.0900 21.08% QoQ % 0.00% -7.69% 30.00% 0.00% 11.11% 0.00% - Horiz. % 133.33% 133.33% 144.44% 111.11% 111.11% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 358,025 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 2.80 3.34 3.24 3.68 3.66 3.78 4.97 -31.72% QoQ % -16.17% 3.09% -11.96% 0.55% -3.17% -23.94% - Horiz. % 56.34% 67.20% 65.19% 74.04% 73.64% 76.06% 100.00%
EPS 0.03 0.28 0.46 0.34 0.44 0.57 1.08 -90.77% QoQ % -89.29% -39.13% 35.29% -22.73% -22.81% -47.22% - Horiz. % 2.78% 25.93% 42.59% 31.48% 40.74% 52.78% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.49 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 102.04% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1200 0.1200 0.1293 0.0978 0.0978 0.0880 0.0880 22.90% QoQ % 0.00% -7.19% 32.21% 0.00% 11.14% 0.00% - Horiz. % 136.36% 136.36% 146.93% 111.14% 111.14% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.7150 0.7100 0.7050 0.8250 0.6850 0.5100 0.4550 -
P/RPS 25.55 21.26 21.67 21.92 18.31 13.20 8.95 100.85% QoQ % 20.18% -1.89% -1.14% 19.72% 38.71% 47.49% - Horiz. % 285.47% 237.54% 242.12% 244.92% 204.58% 147.49% 100.00%
P/EPS 2,844.32 252.43 151.59 239.63 151.74 88.06 41.06 1,573.74% QoQ % 1,026.78% 66.52% -36.74% 57.92% 72.31% 114.47% - Horiz. % 6,927.23% 614.78% 369.19% 583.61% 369.56% 214.47% 100.00%
EY 0.04 0.40 0.66 0.42 0.66 1.14 2.44 -93.50% QoQ % -90.00% -39.39% 57.14% -36.36% -42.11% -53.28% - Horiz. % 1.64% 16.39% 27.05% 17.21% 27.05% 46.72% 100.00%
DY 0.00 0.70 0.00 0.00 0.00 0.98 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 71.43% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 5.96 5.92 5.42 8.25 6.85 5.67 5.06 11.50% QoQ % 0.68% 9.23% -34.30% 20.44% 20.81% 12.06% - Horiz. % 117.79% 117.00% 107.11% 163.04% 135.38% 112.06% 100.00%
Price Multiplier on Announcement Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 26/10/23 17/07/23 25/04/23 31/01/23 26/10/22 28/07/22 25/04/22 -
Price 0.7150 0.7300 0.7100 0.7000 0.8050 0.5900 0.5050 -
P/RPS 25.55 21.86 21.82 18.60 21.52 15.27 9.93 87.45% QoQ % 16.88% 0.18% 17.31% -13.57% 40.93% 53.78% - Horiz. % 257.30% 220.14% 219.74% 187.31% 216.72% 153.78% 100.00%
P/EPS 2,844.32 259.54 152.66 203.32 178.32 101.87 45.58 1,461.47% QoQ % 995.91% 70.01% -24.92% 14.02% 75.05% 123.50% - Horiz. % 6,240.28% 569.42% 334.93% 446.07% 391.22% 223.50% 100.00%
EY 0.04 0.39 0.66 0.49 0.56 0.98 2.19 -93.01% QoQ % -89.74% -40.91% 34.69% -12.50% -42.86% -55.25% - Horiz. % 1.83% 17.81% 30.14% 22.37% 25.57% 44.75% 100.00%
DY 0.00 0.68 0.00 0.00 0.00 0.85 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 80.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 5.96 6.08 5.46 7.00 8.05 6.56 5.61 4.11% QoQ % -1.97% 11.36% -22.00% -13.04% 22.71% 16.93% - Horiz. % 106.24% 108.38% 97.33% 124.78% 143.49% 116.93% 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
ECOMATE Q3FY2023.pdf 
