[UNITRAD] QoQ Quarter Result on 2022-09-30 [#2] 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 296,165 374,711 338,602 339,584 342,465 423,032 0 - QoQ % -20.96% 10.66% -0.29% -0.84% -19.05% 0.00% - Horiz. % 70.01% 88.58% 80.04% 80.27% 80.95% 100.00% -
PBT 4,160 1,755 2,976 2,704 13,409 13,731 0 - QoQ % 137.04% -41.03% 10.06% -79.83% -2.35% 0.00% - Horiz. % 30.30% 12.78% 21.67% 19.69% 97.65% 100.00% -
Tax -1,153 -785 -691 -500 -3,351 -3,539 0 - QoQ % -46.88% -13.60% -38.20% 85.08% 5.31% 0.00% - Horiz. % 32.58% 22.18% 19.53% 14.13% 94.69% 100.00% -
NP 3,007 970 2,285 2,204 10,058 10,192 0 - QoQ % 210.00% -57.55% 3.68% -78.09% -1.31% 0.00% - Horiz. % 29.50% 9.52% 22.42% 21.62% 98.69% 100.00% -
NP to SH 3,007 970 2,285 2,204 10,058 10,177 0 - QoQ % 210.00% -57.55% 3.68% -78.09% -1.17% 0.00% - Horiz. % 29.55% 9.53% 22.45% 21.66% 98.83% 100.00% -
Tax Rate 27.72 % 44.73 % 23.22 % 18.49 % 24.99 % 25.77 % - % - QoQ % -38.03% 92.64% 25.58% -26.01% -3.03% 0.00% - Horiz. % 107.57% 173.57% 90.10% 71.75% 96.97% 100.00% -
Total Cost 293,158 373,741 336,317 337,380 332,407 412,840 0 - QoQ % -21.56% 11.13% -0.32% 1.50% -19.48% 0.00% - Horiz. % 71.01% 90.53% 81.46% 81.72% 80.52% 100.00% -
Net Worth 328,124 328,124 328,124 343,749 287,087 225,000 - - QoQ % 0.00% 0.00% -4.55% 19.74% 27.59% 0.00% - Horiz. % 145.83% 145.83% 145.83% 152.78% 127.59% 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 328,124 328,124 328,124 343,749 287,087 225,000 - - QoQ % 0.00% 0.00% -4.55% 19.74% 27.59% 0.00% - Horiz. % 145.83% 145.83% 145.83% 152.78% 127.59% 100.00% -
NOSH 1,562,500 1,562,500 1,562,500 1,562,500 1,304,945 1,250,000 - - QoQ % 0.00% 0.00% 0.00% 19.74% 4.40% 0.00% - Horiz. % 125.00% 125.00% 125.00% 125.00% 104.40% 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 1.02 % 0.26 % 0.67 % 0.65 % 2.94 % 2.41 % - % - QoQ % 292.31% -61.19% 3.08% -77.89% 21.99% 0.00% - Horiz. % 42.32% 10.79% 27.80% 26.97% 121.99% 100.00% -
ROE 0.92 % 0.30 % 0.70 % 0.64 % 3.50 % 4.52 % - % - QoQ % 206.67% -57.14% 9.38% -81.71% -22.57% 0.00% - Horiz. % 20.35% 6.64% 15.49% 14.16% 77.43% 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 18.95 23.98 21.67 21.73 26.24 33.84 - - QoQ % -20.98% 10.66% -0.28% -17.19% -22.46% 0.00% - Horiz. % 56.00% 70.86% 64.04% 64.21% 77.54% 100.00% -
EPS 0.20 0.10 0.15 0.14 0.80 0.80 0.00 - QoQ % 100.00% -33.33% 7.14% -82.50% 0.00% 0.00% - Horiz. % 25.00% 12.50% 18.75% 17.50% 100.00% 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 0.2100 0.2100 0.2100 0.2200 0.2200 0.1800 - - QoQ % 0.00% 0.00% -4.55% 0.00% 22.22% 0.00% - Horiz. % 116.67% 116.67% 116.67% 122.22% 122.22% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,562,500 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 18.95 23.98 21.67 21.73 21.92 27.07 - - QoQ % -20.98% 10.66% -0.28% -0.87% -19.02% 0.00% - Horiz. % 70.00% 88.59% 80.05% 80.27% 80.98% 100.00% -
EPS 0.20 0.10 0.15 0.14 0.64 0.65 0.00 - QoQ % 100.00% -33.33% 7.14% -78.12% -1.54% 0.00% - Horiz. % 30.77% 15.38% 23.08% 21.54% 98.46% 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 0.2100 0.2100 0.2100 0.2200 0.1837 0.1440 - - QoQ % 0.00% 0.00% -4.55% 19.76% 27.57% 0.00% - Horiz. % 145.83% 145.83% 145.83% 152.78% 127.57% 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 - - -
Price 0.2900 0.3100 0.2100 0.2250 0.2600 0.0000 0.0000 -
P/RPS 1.53 1.29 0.97 1.04 0.99 0.00 0.00 - QoQ % 18.60% 32.99% -6.73% 5.05% 0.00% 0.00% - Horiz. % 154.55% 130.30% 97.98% 105.05% 100.00% - -
P/EPS 150.69 499.36 143.60 159.51 33.73 0.00 0.00 - QoQ % -69.82% 247.74% -9.97% 372.90% 0.00% 0.00% - Horiz. % 446.75% 1,480.46% 425.73% 472.90% 100.00% - -
EY 0.66 0.20 0.70 0.63 2.96 0.00 0.00 - QoQ % 230.00% -71.43% 11.11% -78.72% 0.00% 0.00% - Horiz. % 22.30% 6.76% 23.65% 21.28% 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 1.38 1.48 1.00 1.02 1.18 0.00 0.00 - QoQ % -6.76% 48.00% -1.96% -13.56% 0.00% 0.00% - Horiz. % 116.95% 125.42% 84.75% 86.44% 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 25/08/23 30/05/23 22/02/23 25/11/22 30/08/22 - - -
Price 0.2900 0.2800 0.3100 0.2000 0.2450 0.0000 0.0000 -
P/RPS 1.53 1.17 1.43 0.92 0.93 0.00 0.00 - QoQ % 30.77% -18.18% 55.43% -1.08% 0.00% 0.00% - Horiz. % 164.52% 125.81% 153.76% 98.92% 100.00% - -
P/EPS 150.69 451.03 211.98 141.79 31.79 0.00 0.00 - QoQ % -66.59% 112.77% 49.50% 346.02% 0.00% 0.00% - Horiz. % 474.02% 1,418.78% 666.81% 446.02% 100.00% - -
EY 0.66 0.22 0.47 0.71 3.15 0.00 0.00 - QoQ % 200.00% -53.19% -33.80% -77.46% 0.00% 0.00% - Horiz. % 20.95% 6.98% 14.92% 22.54% 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 1.38 1.33 1.48 0.91 1.11 0.00 0.00 - QoQ % 3.76% -10.14% 62.64% -18.02% 0.00% 0.00% - Horiz. % 124.32% 119.82% 133.33% 81.98% 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
Unitrade interim report Q2 30 September 2022..pdf 
