[UNIQUE] QoQ Quarter Result on 2022-03-31 [#4] 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 20,620 21,568 21,606 21,866 0 0 0 - QoQ % -4.40% -0.18% -1.19% 0.00% 0.00% 0.00% - Horiz. % 94.30% 98.64% 98.81% 100.00% - - -
PBT 706 927 1,114 1,843 0 0 0 - QoQ % -23.84% -16.79% -39.56% 0.00% 0.00% 0.00% - Horiz. % 38.31% 50.30% 60.44% 100.00% - - -
Tax -175 -389 -310 -613 0 0 0 - QoQ % 55.01% -25.48% 49.43% 0.00% 0.00% 0.00% - Horiz. % 28.55% 63.46% 50.57% 100.00% - - -
NP 531 538 804 1,230 0 0 0 - QoQ % -1.30% -33.08% -34.63% 0.00% 0.00% 0.00% - Horiz. % 43.17% 43.74% 65.37% 100.00% - - -
NP to SH 531 538 804 1,230 0 0 0 - QoQ % -1.30% -33.08% -34.63% 0.00% 0.00% 0.00% - Horiz. % 43.17% 43.74% 65.37% 100.00% - - -
Tax Rate 24.79 % 41.96 % 27.83 % 33.26 % - % - % - % - QoQ % -40.92% 50.77% -16.33% 0.00% 0.00% 0.00% - Horiz. % 74.53% 126.16% 83.67% 100.00% - - -
Total Cost 20,089 21,030 20,802 20,636 0 0 0 - QoQ % -4.47% 1.10% 0.80% 0.00% 0.00% 0.00% - Horiz. % 97.35% 101.91% 100.80% 100.00% - - -
Net Worth 80,000 73,809 56,925 56,925 - - - - QoQ % 8.39% 29.66% 0.00% 0.00% 0.00% 0.00% - Horiz. % 140.54% 129.66% 100.00% 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 - - - - - - - - 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 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 80,000 73,809 56,925 56,925 - - - - QoQ % 8.39% 29.66% 0.00% 0.00% 0.00% 0.00% - Horiz. % 140.54% 129.66% 100.00% 100.00% - - -
NOSH 400,000 369,049 316,250 316,250 - - - - QoQ % 8.39% 16.70% 0.00% 0.00% 0.00% 0.00% - Horiz. % 126.48% 116.70% 100.00% 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 2.58 % 2.49 % 3.72 % 5.63 % - % - % - % - QoQ % 3.61% -33.06% -33.93% 0.00% 0.00% 0.00% - Horiz. % 45.83% 44.23% 66.07% 100.00% - - -
ROE 0.66 % 0.73 % 1.41 % 2.16 % - % - % - % - QoQ % -9.59% -48.23% -34.72% 0.00% 0.00% 0.00% - Horiz. % 30.56% 33.80% 65.28% 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 5.16 5.84 6.83 6.91 - - - - QoQ % -11.64% -14.49% -1.16% 0.00% 0.00% 0.00% - Horiz. % 74.67% 84.52% 98.84% 100.00% - - -
EPS 0.13 0.15 0.25 0.39 0.00 0.00 0.00 - QoQ % -13.33% -40.00% -35.90% 0.00% 0.00% 0.00% - Horiz. % 33.33% 38.46% 64.10% 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 0.2000 0.2000 0.1800 0.1800 - - - - QoQ % 0.00% 11.11% 0.00% 0.00% 0.00% 0.00% - Horiz. % 111.11% 111.11% 100.00% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 400,000 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 5.16 5.39 5.40 5.47 - - - - QoQ % -4.27% -0.19% -1.28% 0.00% 0.00% 0.00% - Horiz. % 94.33% 98.54% 98.72% 100.00% - - -
EPS 0.13 0.13 0.20 0.31 0.00 0.00 0.00 - QoQ % 0.00% -35.00% -35.48% 0.00% 0.00% 0.00% - Horiz. % 41.94% 41.94% 64.52% 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 0.2000 0.1845 0.1423 0.1423 - - - - QoQ % 8.40% 29.66% 0.00% 0.00% 0.00% 0.00% - Horiz. % 140.55% 129.66% 100.00% 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 - - - - - -
Price 0.2050 0.2250 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 3.98 3.85 0.00 0.00 0.00 0.00 0.00 - QoQ % 3.38% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 103.38% 100.00% - - - - -
P/EPS 154.43 154.34 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.06% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.06% 100.00% - - - - -
EY 0.65 0.65 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 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 1.03 1.13 0.00 0.00 0.00 0.00 0.00 - QoQ % -8.85% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 91.15% 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 25/11/22 19/08/22 - - - - -
Price 0.2450 0.2000 0.2250 0.0000 0.0000 0.0000 0.0000 -
P/RPS 4.75 3.42 3.29 0.00 0.00 0.00 0.00 - QoQ % 38.89% 3.95% 0.00% 0.00% 0.00% 0.00% - Horiz. % 144.38% 103.95% 100.00% - - - -
P/EPS 184.56 137.19 88.50 0.00 0.00 0.00 0.00 - QoQ % 34.53% 55.02% 0.00% 0.00% 0.00% 0.00% - Horiz. % 208.54% 155.02% 100.00% - - - -
EY 0.54 0.73 1.13 0.00 0.00 0.00 0.00 - QoQ % -26.03% -35.40% 0.00% 0.00% 0.00% 0.00% - Horiz. % 47.79% 64.60% 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 1.23 1.00 1.25 0.00 0.00 0.00 0.00 - QoQ % 23.00% -20.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 98.40% 80.00% 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
UFH - 4th quarter (03.08.22).pdf 
