[CNERGEN] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 40,634 62,772 76,581 36,903 0 0 0 - QoQ % -35.27% -18.03% 107.52% 0.00% 0.00% 0.00% - Horiz. % 110.11% 170.10% 207.52% 100.00% - - -
PBT 2,740 9,363 12,345 4,872 0 0 0 - QoQ % -70.74% -24.16% 153.39% 0.00% 0.00% 0.00% - Horiz. % 56.24% 192.18% 253.39% 100.00% - - -
Tax -1,046 -2,277 -3,048 -1,232 0 0 0 - QoQ % 54.06% 25.30% -147.40% 0.00% 0.00% 0.00% - Horiz. % 84.90% 184.82% 247.40% 100.00% - - -
NP 1,694 7,086 9,297 3,640 0 0 0 - QoQ % -76.09% -23.78% 155.41% 0.00% 0.00% 0.00% - Horiz. % 46.54% 194.67% 255.41% 100.00% - - -
NP to SH 1,694 7,086 9,297 3,640 0 0 0 - QoQ % -76.09% -23.78% 155.41% 0.00% 0.00% 0.00% - Horiz. % 46.54% 194.67% 255.41% 100.00% - - -
Tax Rate 38.18 % 24.32 % 24.69 % 25.29 % - % - % - % - QoQ % 56.99% -1.50% -2.37% 0.00% 0.00% 0.00% - Horiz. % 150.97% 96.16% 97.63% 100.00% - - -
Total Cost 38,940 55,686 67,284 33,263 0 0 0 - QoQ % -30.07% -17.24% 102.28% 0.00% 0.00% 0.00% - Horiz. % 117.07% 167.41% 202.28% 100.00% - - -
Net Worth 146,823 155,966 142,457 75,619 - - - - QoQ % -5.86% 9.48% 88.39% 0.00% 0.00% 0.00% - Horiz. % 194.16% 206.25% 188.39% 100.00% - - -
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 3,670 2,673 - - - - - - QoQ % 37.28% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 137.28% 100.00% - - - - -
Div Payout % 216.68 % 37.73 % - % - % - % - % - % - QoQ % 474.29% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 574.29% 100.00% - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 146,823 155,966 142,457 75,619 - - - - QoQ % -5.86% 9.48% 88.39% 0.00% 0.00% 0.00% - Horiz. % 194.16% 206.25% 188.39% 100.00% - - -
NOSH 458,822 445,619 418,994 398,000 - - - - QoQ % 2.96% 6.35% 5.27% 0.00% 0.00% 0.00% - Horiz. % 115.28% 111.96% 105.27% 100.00% - - -
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 4.17 % 11.29 % 12.14 % 9.86 % - % - % - % - QoQ % -63.06% -7.00% 23.12% 0.00% 0.00% 0.00% - Horiz. % 42.29% 114.50% 123.12% 100.00% - - -
ROE 1.15 % 4.54 % 6.53 % 4.81 % - % - % - % - QoQ % -74.67% -30.47% 35.76% 0.00% 0.00% 0.00% - Horiz. % 23.91% 94.39% 135.76% 100.00% - - -
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.86 14.09 18.28 9.27 - - - - QoQ % -37.12% -22.92% 97.20% 0.00% 0.00% 0.00% - Horiz. % 95.58% 152.00% 197.20% 100.00% - - -
EPS 0.37 1.59 2.22 0.91 0.00 0.00 0.00 - QoQ % -76.73% -28.38% 143.96% 0.00% 0.00% 0.00% - Horiz. % 40.66% 174.73% 243.96% 100.00% - - -
DPS 0.80 0.60 0.00 0.00 0.00 0.00 0.00 - QoQ % 33.33% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 133.33% 100.00% - - - - -
NAPS 0.3200 0.3500 0.3400 0.1900 0.1600 - - - QoQ % -8.57% 2.94% 78.95% 18.75% 0.00% 0.00% - Horiz. % 200.00% 218.75% 212.50% 118.75% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 498,000 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.16 12.60 15.38 7.41 - - - - QoQ % -35.24% -18.08% 107.56% 0.00% 0.00% 0.00% - Horiz. % 110.12% 170.04% 207.56% 100.00% - - -
EPS 0.34 1.42 1.87 0.73 0.00 0.00 0.00 - QoQ % -76.06% -24.06% 156.16% 0.00% 0.00% 0.00% - Horiz. % 46.58% 194.52% 256.16% 100.00% - - -
DPS 0.74 0.54 0.00 0.00 0.00 0.00 0.00 - QoQ % 37.04% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 137.04% 100.00% - - - - -
NAPS 0.2948 0.3132 0.2861 0.1518 0.1600 - - - QoQ % -5.87% 9.47% 88.47% -5.12% 0.00% 0.00% - Horiz. % 184.25% 195.75% 178.81% 94.88% 100.00% - -
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 - - - - -
Price 0.8050 1.0600 0.5700 0.0000 0.0000 0.0000 0.0000 -
P/RPS 9.09 7.52 3.12 0.00 0.00 0.00 0.00 - QoQ % 20.88% 141.03% 0.00% 0.00% 0.00% 0.00% - Horiz. % 291.35% 241.03% 100.00% - - - -
P/EPS 218.04 66.66 25.69 0.00 0.00 0.00 0.00 - QoQ % 227.09% 159.48% 0.00% 0.00% 0.00% 0.00% - Horiz. % 848.73% 259.48% 100.00% - - - -
EY 0.46 1.50 3.89 0.00 0.00 0.00 0.00 - QoQ % -69.33% -61.44% 0.00% 0.00% 0.00% 0.00% - Horiz. % 11.83% 38.56% 100.00% - - - -
DY 0.99 0.57 0.00 0.00 0.00 0.00 0.00 - QoQ % 73.68% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 173.68% 100.00% - - - - -
P/NAPS 2.52 3.03 1.68 0.00 0.00 0.00 0.00 - QoQ % -16.83% 80.36% 0.00% 0.00% 0.00% 0.00% - Horiz. % 150.00% 180.36% 100.00% - - - -
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 - 17/08/22 - - - - -
Price 0.8550 0.8150 0.7250 0.6250 0.0000 0.0000 0.0000 -
P/RPS 9.65 5.79 3.97 6.74 0.00 0.00 0.00 - QoQ % 66.67% 45.84% -41.10% 0.00% 0.00% 0.00% - Horiz. % 143.18% 85.91% 58.90% 100.00% - - -
P/EPS 231.58 51.25 32.67 68.34 0.00 0.00 0.00 - QoQ % 351.86% 56.87% -52.19% 0.00% 0.00% 0.00% - Horiz. % 338.86% 74.99% 47.81% 100.00% - - -
EY 0.43 1.95 3.06 1.46 0.00 0.00 0.00 - QoQ % -77.95% -36.27% 109.59% 0.00% 0.00% 0.00% - Horiz. % 29.45% 133.56% 209.59% 100.00% - - -
DY 0.94 0.74 0.00 0.00 0.00 0.00 0.00 - QoQ % 27.03% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 127.03% 100.00% - - - - -
P/NAPS 2.67 2.33 2.13 3.29 0.00 0.00 0.00 - QoQ % 14.59% 9.39% -35.26% 0.00% 0.00% 0.00% - Horiz. % 81.16% 70.82% 64.74% 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
Cnergenz_Q1_2022_Interim Financial Statement 27.5.2022- Final V2.pdf 
