[EDGENTA] QoQ Quarter Result on 2022-09-30 [#3] 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 719,260 631,776 710,532 646,212 627,677 539,209 699,216 1.91% QoQ % 13.85% -11.08% 9.95% 2.95% 16.41% -22.88% - Horiz. % 102.87% 90.35% 101.62% 92.42% 89.77% 77.12% 100.00%
PBT 22,009 22,434 38,447 15,122 22,953 17,250 34,066 -25.33% QoQ % -1.89% -41.65% 154.25% -34.12% 33.06% -49.36% - Horiz. % 64.61% 65.85% 112.86% 44.39% 67.38% 50.64% 100.00%
Tax -9,465 -11,613 -17,420 -10,709 -12,109 -7,884 -13,416 -20.80% QoQ % 18.50% 33.34% -62.67% 11.56% -53.59% 41.23% - Horiz. % 70.55% 86.56% 129.84% 79.82% 90.26% 58.77% 100.00%
NP 12,544 10,821 21,027 4,413 10,844 9,366 20,650 -28.34% QoQ % 15.92% -48.54% 376.48% -59.30% 15.78% -54.64% - Horiz. % 60.75% 52.40% 101.83% 21.37% 52.51% 45.36% 100.00%
NP to SH 12,527 10,901 21,021 4,590 10,864 9,403 20,429 -27.89% QoQ % 14.92% -48.14% 357.97% -57.75% 15.54% -53.97% - Horiz. % 61.32% 53.36% 102.90% 22.47% 53.18% 46.03% 100.00%
Tax Rate 43.01 % 51.77 % 45.31 % 70.82 % 52.76 % 45.70 % 39.38 % 6.07% QoQ % -16.92% 14.26% -36.02% 34.23% 15.45% 16.05% - Horiz. % 109.22% 131.46% 115.06% 179.84% 133.98% 116.05% 100.00%
Total Cost 706,716 620,955 689,505 641,799 616,833 529,843 678,566 2.75% QoQ % 13.81% -9.94% 7.43% 4.05% 16.42% -21.92% - Horiz. % 104.15% 91.51% 101.61% 94.58% 90.90% 78.08% 100.00%
Net Worth 1,613,350 1,571,769 1,580,085 1,563,453 1,546,820 1,521,872 1,530,188 3.60% QoQ % 2.65% -0.53% 1.06% 1.08% 1.64% -0.54% - Horiz. % 105.43% 102.72% 103.26% 102.17% 101.09% 99.46% 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 - - 33,264 - - - 24,948 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 158.25 % - % - % - % 122.12 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 129.59% 0.00% 0.00% 0.00% 100.00%
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 1,613,350 1,571,769 1,580,085 1,563,453 1,546,820 1,521,872 1,530,188 3.60% QoQ % 2.65% -0.53% 1.06% 1.08% 1.64% -0.54% - Horiz. % 105.43% 102.72% 103.26% 102.17% 101.09% 99.46% 100.00%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 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 1.74 % 1.71 % 2.96 % 0.68 % 1.73 % 1.74 % 2.95 % -29.74% QoQ % 1.75% -42.23% 335.29% -60.69% -0.57% -41.02% - Horiz. % 58.98% 57.97% 100.34% 23.05% 58.64% 58.98% 100.00%
ROE 0.78 % 0.69 % 1.33 % 0.29 % 0.70 % 0.62 % 1.34 % -30.35% QoQ % 13.04% -48.12% 358.62% -58.57% 12.90% -53.73% - Horiz. % 58.21% 51.49% 99.25% 21.64% 52.24% 46.27% 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 86.49 75.97 85.44 77.70 75.48 64.84 84.08 1.91% QoQ % 13.85% -11.08% 9.96% 2.94% 16.41% -22.88% - Horiz. % 102.87% 90.35% 101.62% 92.41% 89.77% 77.12% 100.00%
EPS 1.51 1.31 2.53 0.55 1.31 1.13 2.46 -27.84% QoQ % 15.27% -48.22% 360.00% -58.02% 15.93% -54.07% - Horiz. % 61.38% 53.25% 102.85% 22.36% 53.25% 45.93% 100.00%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9400 1.8900 1.9000 1.8800 1.8600 1.8300 1.8400 3.60% QoQ % 2.65% -0.53% 1.06% 1.08% 1.64% -0.54% - Horiz. % 105.43% 102.72% 103.26% 102.17% 101.09% 99.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 831,624 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 86.49 75.97 85.44 77.70 75.48 64.84 84.08 1.91% QoQ % 13.85% -11.08% 9.96% 2.94% 16.41% -22.88% - Horiz. % 102.87% 90.35% 101.62% 92.41% 89.77% 77.12% 100.00%
EPS 1.51 1.31 2.53 0.55 1.31 1.13 2.46 -27.84% QoQ % 15.27% -48.22% 360.00% -58.02% 15.93% -54.07% - Horiz. % 61.38% 53.25% 102.85% 22.36% 53.25% 45.93% 100.00%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9400 1.8900 1.9000 1.8800 1.8600 1.8300 1.8400 3.60% QoQ % 2.65% -0.53% 1.06% 1.08% 1.64% -0.54% - Horiz. % 105.43% 102.72% 103.26% 102.17% 101.09% 99.46% 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 31/03/22 31/12/21 -
Price 0.9950 1.0200 1.1400 1.1500 1.3100 1.6300 1.6200 -
P/RPS 1.15 1.34 1.33 1.48 1.74 2.51 1.93 -29.26% QoQ % -14.18% 0.75% -10.14% -14.94% -30.68% 30.05% - Horiz. % 59.59% 69.43% 68.91% 76.68% 90.16% 130.05% 100.00%
P/EPS 66.05 77.81 45.10 208.36 100.28 144.16 65.95 0.10% QoQ % -15.11% 72.53% -78.35% 107.78% -30.44% 118.59% - Horiz. % 100.15% 117.98% 68.39% 315.94% 152.05% 218.59% 100.00%
EY 1.51 1.29 2.22 0.48 1.00 0.69 1.52 -0.44% QoQ % 17.05% -41.89% 362.50% -52.00% 44.93% -54.61% - Horiz. % 99.34% 84.87% 146.05% 31.58% 65.79% 45.39% 100.00%
DY 0.00 0.00 3.51 0.00 0.00 0.00 1.85 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 189.73% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.54 0.60 0.61 0.70 0.89 0.88 -30.56% QoQ % -5.56% -10.00% -1.64% -12.86% -21.35% 1.14% - Horiz. % 57.95% 61.36% 68.18% 69.32% 79.55% 101.14% 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 28/08/23 - 28/02/23 29/11/22 25/08/22 26/05/22 24/02/22 -
Price 0.9650 1.0100 0.9400 1.0600 1.3000 1.5300 1.5800 -
P/RPS 1.12 1.33 1.10 1.36 1.72 2.36 1.88 -29.27% QoQ % -15.79% 20.91% -19.12% -20.93% -27.12% 25.53% - Horiz. % 59.57% 70.74% 58.51% 72.34% 91.49% 125.53% 100.00%
P/EPS 64.06 77.05 37.19 192.05 99.51 135.32 64.32 -0.27% QoQ % -16.86% 107.18% -80.64% 93.00% -26.46% 110.39% - Horiz. % 99.60% 119.79% 57.82% 298.59% 154.71% 210.39% 100.00%
EY 1.56 1.30 2.69 0.52 1.00 0.74 1.55 0.43% QoQ % 20.00% -51.67% 417.31% -48.00% 35.14% -52.26% - Horiz. % 100.65% 83.87% 173.55% 33.55% 64.52% 47.74% 100.00%
DY 0.00 0.00 4.26 0.00 0.00 0.00 1.90 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 224.21% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.50 0.53 0.49 0.56 0.70 0.84 0.86 -30.41% QoQ % -5.66% 8.16% -12.50% -20.00% -16.67% -2.33% - Horiz. % 58.14% 61.63% 56.98% 65.12% 81.40% 97.67% 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
UEMEd - Q3 2022.pdf 
