[ORGABIO] QoQ Quarter Result on 2022-09-30 [#1] 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 13,224 12,319 18,817 14,474 16,027 13,484 0 - QoQ % 7.35% -34.53% 30.01% -9.69% 18.86% 0.00% - Horiz. % 98.07% 91.36% 139.55% 107.34% 118.86% 100.00% -
PBT 667 -652 245 -109 2,346 1,832 0 - QoQ % 202.30% -366.12% 324.77% -104.65% 28.06% 0.00% - Horiz. % 36.41% -35.59% 13.37% -5.95% 128.06% 100.00% -
Tax -37 -94 -234 -668 -670 -453 0 - QoQ % 60.64% 59.83% 64.97% 0.30% -47.90% 0.00% - Horiz. % 8.17% 20.75% 51.66% 147.46% 147.90% 100.00% -
NP 630 -746 11 -777 1,676 1,379 0 - QoQ % 184.45% -6,881.82% 101.42% -146.36% 21.54% 0.00% - Horiz. % 45.69% -54.10% 0.80% -56.35% 121.54% 100.00% -
NP to SH 630 -746 11 -777 1,676 1,379 0 - QoQ % 184.45% -6,881.82% 101.42% -146.36% 21.54% 0.00% - Horiz. % 45.69% -54.10% 0.80% -56.35% 121.54% 100.00% -
Tax Rate 5.55 % - % 95.51 % - % 28.56 % 24.73 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 15.49% 0.00% - Horiz. % 22.44% 0.00% 386.21% 0.00% 115.49% 100.00% -
Total Cost 12,594 13,065 18,806 15,251 14,351 12,105 0 - QoQ % -3.61% -30.53% 23.31% 6.27% 18.55% 0.00% - Horiz. % 104.04% 107.93% 155.36% 125.99% 118.55% 100.00% -
Net Worth 52,052 52,052 52,052 52,052 24,191 22,680 - - QoQ % 0.00% 0.00% 0.00% 115.16% 6.67% 0.00% - Horiz. % 229.51% 229.51% 229.51% 229.51% 106.67% 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 52,052 52,052 52,052 52,052 24,191 22,680 - - QoQ % 0.00% 0.00% 0.00% 115.16% 6.67% 0.00% - Horiz. % 229.51% 229.51% 229.51% 229.51% 106.67% 100.00% -
NOSH 247,868 247,868 247,868 247,868 151,200 151,200 - - QoQ % 0.00% 0.00% 0.00% 63.93% 0.00% 0.00% - Horiz. % 163.93% 163.93% 163.93% 163.93% 100.00% 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 4.76 % -6.06 % 0.06 % -5.37 % 10.46 % 10.23 % - % - QoQ % 178.55% -10,200.00% 101.12% -151.34% 2.25% 0.00% - Horiz. % 46.53% -59.24% 0.59% -52.49% 102.25% 100.00% -
ROE 1.21 % -1.43 % 0.02 % -1.49 % 6.93 % 6.08 % - % - QoQ % 184.62% -7,250.00% 101.34% -121.50% 13.98% 0.00% - Horiz. % 19.90% -23.52% 0.33% -24.51% 113.98% 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 5.34 4.97 7.59 5.84 10.60 8.92 - - QoQ % 7.44% -34.52% 29.97% -44.91% 18.83% 0.00% - Horiz. % 59.87% 55.72% 85.09% 65.47% 118.83% 100.00% -
EPS 0.25 -0.30 0.01 -0.32 1.11 0.91 0.00 - QoQ % 183.33% -3,100.00% 103.12% -128.83% 21.98% 0.00% - Horiz. % 27.47% -32.97% 1.10% -35.16% 121.98% 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 0.2100 0.1600 0.1500 - - QoQ % 0.00% 0.00% 0.00% 31.25% 6.67% 0.00% - Horiz. % 140.00% 140.00% 140.00% 140.00% 106.67% 100.00% -
Adjusted Per Share Value based on latest NOSH - 247,868 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5.34 4.97 7.59 5.84 6.47 5.44 - - QoQ % 7.44% -34.52% 29.97% -9.74% 18.93% 0.00% - Horiz. % 98.16% 91.36% 139.52% 107.35% 118.93% 100.00% -
EPS 0.25 -0.30 0.01 -0.32 0.68 0.56 0.00 - QoQ % 183.33% -3,100.00% 103.12% -147.06% 21.43% 0.00% - Horiz. % 44.64% -53.57% 1.79% -57.14% 121.43% 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 0.2100 0.0976 0.0915 - - QoQ % 0.00% 0.00% 0.00% 115.16% 6.67% 0.00% - Horiz. % 229.51% 229.51% 229.51% 229.51% 106.67% 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 - - - -
Price 0.2850 0.3150 0.3500 0.3200 0.0000 0.0000 0.0000 -
P/RPS 5.34 6.34 4.61 5.48 0.00 0.00 0.00 - QoQ % -15.77% 37.53% -15.88% 0.00% 0.00% 0.00% - Horiz. % 97.45% 115.69% 84.12% 100.00% - - -
P/EPS 112.13 -104.66 7,886.71 -102.08 0.00 0.00 0.00 - QoQ % 207.14% -101.33% 7,826.01% 0.00% 0.00% 0.00% - Horiz. % -109.85% 102.53% -7,726.01% 100.00% - - -
EY 0.89 -0.96 0.01 -0.98 0.00 0.00 0.00 - QoQ % 192.71% -9,700.00% 101.02% 0.00% 0.00% 0.00% - Horiz. % -90.82% 97.96% -1.02% 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 1.36 1.50 1.67 1.52 0.00 0.00 0.00 - QoQ % -9.33% -10.18% 9.87% 0.00% 0.00% 0.00% - Horiz. % 89.47% 98.68% 109.87% 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 - - 29/11/22 26/08/22 - - -
Price 0.2650 0.2700 0.3550 0.3150 0.2750 0.0000 0.0000 -
P/RPS 4.97 5.43 4.68 5.39 2.59 0.00 0.00 - QoQ % -8.47% 16.03% -13.17% 108.11% 0.00% 0.00% - Horiz. % 191.89% 209.65% 180.69% 208.11% 100.00% - -
P/EPS 104.26 -89.71 7,999.38 -100.49 24.81 0.00 0.00 - QoQ % 216.22% -101.12% 8,060.37% -505.04% 0.00% 0.00% - Horiz. % 420.23% -361.59% 32,242.56% -405.04% 100.00% - -
EY 0.96 -1.11 0.01 -1.00 4.03 0.00 0.00 - QoQ % 186.49% -11,200.00% 101.00% -124.81% 0.00% 0.00% - Horiz. % 23.82% -27.54% 0.25% -24.81% 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 1.26 1.29 1.69 1.50 1.72 0.00 0.00 - QoQ % -2.33% -23.67% 12.67% -12.79% 0.00% 0.00% - Horiz. % 73.26% 75.00% 98.26% 87.21% 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
Orgabio - Q1 2023.pdf 
