[FANG-2XL] QoQ Quarter Result on 2022-03-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 19/05/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 CAGR
Revenue -3 533 -892 -274 545 605 1,147 - QoQ % -100.56% 159.75% -225.55% -150.28% -9.92% -47.25% - Horiz. % -0.26% 46.47% -77.77% -23.89% 47.52% 52.75% 100.00%
PBT -7 522 -901 -289 526 587 1,125 - QoQ % -101.34% 157.94% -211.76% -154.94% -10.39% -47.82% - Horiz. % -0.62% 46.40% -80.09% -25.69% 46.76% 52.18% 100.00%
Tax 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP -7 522 -901 -289 526 587 1,125 - QoQ % -101.34% 157.94% -211.76% -154.94% -10.39% -47.82% - Horiz. % -0.62% 46.40% -80.09% -25.69% 46.76% 52.18% 100.00%
NP to SH -7 522 -901 -289 526 587 1,125 - QoQ % -101.34% 157.94% -211.76% -154.94% -10.39% -47.82% - Horiz. % -0.62% 46.40% -80.09% -25.69% 46.76% 52.18% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 4 11 9 15 19 18 22 -47.66% QoQ % -63.64% 22.22% -40.00% -21.05% 5.56% -18.18% - Horiz. % 18.18% 50.00% 40.91% 68.18% 86.36% 81.82% 100.00%
Net Worth 0 1,471 819 1,488 1,777 2,724 1,915 - QoQ % 0.00% 79.54% -44.95% -16.25% -34.77% 42.22% - Horiz. % 0.00% 76.80% 42.78% 77.70% 92.77% 142.22% 100.00%
Dividend 19/05/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 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 19/05/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 CAGR
Net Worth 0 1,471 819 1,488 1,777 2,724 1,915 - QoQ % 0.00% 79.54% -44.95% -16.25% -34.77% 42.22% - Horiz. % 0.00% 76.80% 42.78% 77.70% 92.77% 142.22% 100.00%
NOSH 2 182 150 125 125 219 206 -81.43% QoQ % -98.66% 21.67% 20.00% 0.00% -42.92% 6.31% - Horiz. % 1.19% 88.59% 72.82% 60.68% 60.68% 106.31% 100.00%
Ratio Analysis 19/05/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 CAGR
NP Margin 0.00 % 97.94 % 0.00 % 0.00 % 96.51 % 97.02 % 98.08 % - QoQ % 0.00% 0.00% 0.00% 0.00% -0.53% -1.08% - Horiz. % 0.00% 99.86% 0.00% 0.00% 98.40% 98.92% 100.00%
ROE - % 35.48 % -109.94 % -19.41 % 29.59 % 21.54 % 58.72 % - QoQ % 0.00% 132.27% -466.41% -165.60% 37.37% -63.32% - Horiz. % 0.00% 60.42% -187.23% -33.06% 50.39% 36.68% 100.00%
Per Share 19/05/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 CAGR
RPS - 292.05 - - 436.00 276.26 556.80 - QoQ % 0.00% 0.00% 0.00% 0.00% 57.82% -50.38% - Horiz. % 0.00% 52.45% 0.00% 0.00% 78.30% 49.62% 100.00%
EPS 285.83 285.83 -562.68 231.06 622.52 268.25 5.46 349.64% QoQ % 0.00% 150.80% -343.52% -62.88% 132.07% 4,813.00% - Horiz. % 5,234.98% 5,234.98% -10,305.49% 4,231.87% 11,401.47% 4,913.00% 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 0.0000 8.0627 5.4638 11.9091 14.2197 12.4418 9.3005 - QoQ % 0.00% 47.57% -54.12% -16.25% 14.29% 33.78% - Horiz. % 0.00% 86.69% 58.75% 128.05% 152.89% 133.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 2 19/05/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 CAGR
RPS - 21,763.98 - - 22,253.98 24,703.96 46,835.44 - QoQ % 0.00% 0.00% 0.00% 0.00% -9.92% -47.25% - Horiz. % 0.00% 46.47% 0.00% 0.00% 47.52% 52.75% 100.00%
EPS 285.83 21,314.82 -36,790.53 -11,800.73 21,478.15 23,968.97 45,937.12 -85.48% QoQ % -98.66% 157.94% -211.76% -154.94% -10.39% -47.82% - Horiz. % 0.62% 46.40% -80.09% -25.69% 46.76% 52.18% 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 0.0000 600.8338 334.6545 607.8550 725.7910 1,112.5986 782.3201 - QoQ % 0.00% 79.54% -44.95% -16.25% -34.77% 42.22% - Horiz. % 0.00% 76.80% 42.78% 77.70% 92.77% 142.22% 100.00%
Price Multiplier on Financial Quarter End Date 19/05/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 CAGR
Date 19/05/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 -
Price 7.6600 7.6600 6.1000 12.5400 14.6800 0.0000 8.9600 -
P/RPS 0.00 2.62 0.00 0.00 3.37 0.00 1.61 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 162.73% 0.00% 0.00% 209.32% 0.00% 100.00%
P/EPS -2.68 2.68 -1.02 -5.42 3.49 0.00 1.64 - QoQ % -200.00% 362.75% 81.18% -255.30% 0.00% 0.00% - Horiz. % -163.41% 163.41% -62.20% -330.49% 212.80% 0.00% 100.00%
EY -37.31 37.34 -98.47 -18.44 28.66 0.00 60.95 - QoQ % -199.92% 137.92% -434.00% -164.34% 0.00% 0.00% - Horiz. % -61.21% 61.26% -161.56% -30.25% 47.02% 0.00% 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 0.00 0.95 1.12 1.05 1.03 0.00 0.96 - QoQ % 0.00% -15.18% 6.67% 1.94% 0.00% 0.00% - Horiz. % 0.00% 98.96% 116.67% 109.38% 107.29% 0.00% 100.00%
Price Multiplier on Announcement Date 19/05/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 CAGR
Date 30/06/23 30/05/23 30/11/22 30/05/22 25/11/21 - 01/12/20 -
Price 7.6600 7.6600 5.0600 6.5000 17.2000 0.0000 10.3600 -
P/RPS 0.00 2.62 0.00 0.00 3.94 0.00 1.86 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 140.86% 0.00% 0.00% 211.83% 0.00% 100.00%
P/EPS -2.68 2.68 -0.84 -2.81 4.09 0.00 1.90 - QoQ % -200.00% 419.05% 70.11% -168.70% 0.00% 0.00% - Horiz. % -141.05% 141.05% -44.21% -147.89% 215.26% 0.00% 100.00%
EY -37.31 37.34 -118.71 -35.57 24.47 0.00 52.71 - QoQ % -199.92% 131.45% -233.74% -245.36% 0.00% 0.00% - Horiz. % -70.78% 70.84% -225.21% -67.48% 46.42% 0.00% 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 0.00 0.95 0.93 0.55 1.21 0.00 1.11 - QoQ % 0.00% 2.15% 69.09% -54.55% 0.00% 0.00% - Horiz. % 0.00% 85.59% 83.78% 49.55% 109.01% 0.00% 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
TradePlus NYSE Fang Daily (2X) Leveraged Tracker.pdf 
